Terraced
B12
2 beds
1 bath
Oldfield Road, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,585
↗ 21%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
95%
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 | £9,408 | £9,549 | £9,788 | £10,033 | £10,334 | £49,111 |
| Total Expenses | £7,392 | £7,418 | £7,452 | £7,488 | £7,528 | £37,278 |
| Profit Before Tax | £2,016 | £2,131 | £2,336 | £2,545 | £2,805 | £11,833 |
| Profit After Tax | £1,633 | £1,726 | £1,892 | £2,061 | £2,272 | £9,585 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £5,383 | £5,570 | £8,984 | £11,119 | £12,697 | £43,752 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change