Semi Detached
B35
3 beds
1 bath
Turnhouse Road, Birmingham, West Midlands B35
West Midlands, England · B35
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£4,300
↗ 7%After 5 Years
Change In Property Value
£48,974
↗ 23%After 5 Years
Return On Investment
81%
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 | £10,764 | £10,925 | £11,199 | £11,479 | £11,823 | £56,190 |
| Total Expenses | £10,107 | £10,134 | £10,172 | £10,211 | £10,256 | £50,880 |
| Profit Before Tax | £657 | £791 | £1,026 | £1,267 | £1,567 | £5,309 |
| Profit After Tax | £533 | £641 | £831 | £1,027 | £1,269 | £4,300 |
| Change In Property Value | £5,375 | £5,509 | £10,165 | £12,983 | £14,942 | £48,974 |
| Net Return | £5,908 | £6,150 | £10,996 | £14,009 | £16,211 | £53,274 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change