Semi Detached
B38
3 beds
1 bath
Heathside Drive, Birmingham, West Midlands B38
West Midlands, England · B38
View property listing
Initial Investment
£80,375First YearProfit From Rental Income
£5,710
↗ 7%After 5 Years
Change In Property Value
£59,794
↗ 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 | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £12,229 | £12,260 | £12,304 | £12,349 | £12,402 | £61,544 |
| Profit Before Tax | £911 | £1,077 | £1,367 | £1,663 | £2,031 | £7,049 |
| Profit After Tax | £738 | £873 | £1,107 | £1,347 | £1,645 | £5,710 |
| Change In Property Value | £6,563 | £6,727 | £12,411 | £15,851 | £18,243 | £59,794 |
| Net Return | £7,301 | £7,599 | £13,517 | £17,198 | £19,888 | £65,503 |
| 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