Semi Detached
B36
2 beds
1 bath
Berrandale Road, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£3,102
↗ 6%After 5 Years
Change In Property Value
£39,862
↗ 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 | £8,760 | £8,891 | £9,114 | £9,342 | £9,622 | £45,728 |
| Total Expenses | £8,319 | £8,344 | £8,377 | £8,410 | £8,449 | £41,899 |
| Profit Before Tax | £441 | £548 | £737 | £931 | £1,173 | £3,829 |
| Profit After Tax | £357 | £444 | £597 | £754 | £950 | £3,102 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £4,732 | £4,928 | £8,871 | £11,321 | £13,112 | £42,964 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change