Semi Detached
B28
5 beds
2 baths
Baldwins Lane, Birmingham B28
West Midlands, England · B28
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£36,438
↗ 23%After 5 Years
Change In Property Value
£112,754
↗ 23%After 5 Years
Return On Investment
92%
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 | £31,032 | £31,497 | £32,285 | £33,092 | £34,085 | £161,991 |
| Total Expenses | £23,242 | £23,300 | £23,390 | £23,482 | £23,591 | £117,006 |
| Profit Before Tax | £7,790 | £8,197 | £8,895 | £9,611 | £10,493 | £44,986 |
| Profit After Tax | £6,310 | £6,640 | £7,205 | £7,785 | £8,500 | £36,438 |
| Change In Property Value | £12,375 | £12,684 | £23,403 | £29,890 | £34,401 | £112,754 |
| Net Return | £18,685 | £19,324 | £30,608 | £37,675 | £42,901 | £149,192 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 23% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change