Semi Detached
B8
4 beds
2 baths
College Road, Alum Rock, Birmingham B8
West Midlands, England · B8
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£8,903
↗ 8%After 5 Years
Change In Property Value
£84,269
↗ 23%After 5 Years
Return On Investment
79%
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 | £18,516 | £18,794 | £19,264 | £19,745 | £20,338 | £96,656 |
| Total Expenses | £17,029 | £17,069 | £17,126 | £17,185 | £17,255 | £85,665 |
| Profit Before Tax | £1,487 | £1,725 | £2,137 | £2,560 | £3,082 | £10,991 |
| Profit After Tax | £1,204 | £1,397 | £1,731 | £2,073 | £2,497 | £8,903 |
| Change In Property Value | £9,249 | £9,480 | £17,491 | £22,339 | £25,711 | £84,269 |
| Net Return | £10,453 | £10,877 | £19,222 | £24,413 | £28,207 | £93,172 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change