Semi Detached
B24
3 beds
1 bath
Hollydale Road, Erdington, Birmingham B24
West Midlands, England · B24
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£5,306
↗ 7%After 5 Years
Change In Property Value
£56,935
↗ 23%After 5 Years
Return On Investment
82%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,504 | £12,692 | £13,009 | £13,334 | £13,734 | £65,273 |
| Total Expenses | £11,667 | £11,697 | £11,740 | £11,783 | £11,834 | £58,722 |
| Profit Before Tax | £837 | £994 | £1,269 | £1,551 | £1,900 | £6,551 |
| Profit After Tax | £678 | £805 | £1,028 | £1,256 | £1,539 | £5,306 |
| Change In Property Value | £6,249 | £6,405 | £11,817 | £15,093 | £17,371 | £56,935 |
| Net Return | £6,927 | £7,210 | £12,845 | £16,349 | £18,910 | £62,241 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 22% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change