Semi Detached
B8
3 beds
1 bath
Thornton Road, Birmingham, West Midlands B8
West Midlands, England · B8
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£16,149
↗ 19%After 5 Years
Change In Property Value
£61,502
↗ 23%After 5 Years
Return On Investment
94%
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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £12,832 | £12,868 | £12,920 | £12,973 | £13,035 | £64,629 |
| Profit Before Tax | £3,368 | £3,575 | £3,934 | £4,302 | £4,758 | £19,938 |
| Profit After Tax | £2,728 | £2,896 | £3,187 | £3,485 | £3,854 | £16,149 |
| Change In Property Value | £6,750 | £6,919 | £12,765 | £16,304 | £18,764 | £61,502 |
| Net Return | £9,478 | £9,814 | £15,952 | £19,789 | £22,618 | £77,651 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change