Semi Detached
B28
3 beds
1 bath
Sarehole Road, Birmingham B28
West Midlands, England · B28
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,540
↗ 7%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
80%
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 | £16,260 | £16,504 | £16,916 | £17,339 | £17,860 | £84,879 |
| Total Expenses | £15,020 | £15,056 | £15,108 | £15,162 | £15,224 | £75,571 |
| Profit Before Tax | £1,240 | £1,448 | £1,808 | £2,178 | £2,635 | £9,309 |
| Profit After Tax | £1,004 | £1,173 | £1,465 | £1,764 | £2,135 | £7,540 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £9,129 | £9,501 | £16,830 | £21,389 | £24,721 | £81,570 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change