Semi Detached B32 6 beds 4 baths

Court Oak Road, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£22,805

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£88,836

↗ 23%After 5 Years

Return On Investment

89%

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	£23,016	£23,361	£23,945	£24,544	£25,280	£120,147
Total Expenses	£18,275	£18,321	£18,390	£18,461	£18,545	£91,992
Profit Before Tax	£4,741	£5,040	£5,555	£6,083	£6,735	£28,155
Profit After Tax	£3,840	£4,083	£4,500	£4,927	£5,455	£22,805
Change In Property Value	£9,750	£9,994	£18,438	£23,550	£27,104	£88,836
Net Return	£13,590	£14,076	£22,938	£28,477	£32,559	£111,642
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change