Semi Detached
B17
3 beds
1 bath
Peel Walk, Birmingham, West Midlands B17
West Midlands, England · B17
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£32,004
↗ 32%After 5 Years
Change In Property Value
£78,641
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,064 | £20,365 | £20,670 | £21,187 | £21,717 | £104,003 |
| Total Expenses | £12,802 | £12,845 | £12,886 | £12,948 | £13,012 | £64,493 |
| Profit Before Tax | £7,262 | £7,520 | £7,785 | £8,239 | £8,705 | £39,511 |
| Profit After Tax | £5,882 | £6,091 | £6,306 | £6,674 | £7,051 | £32,004 |
| Change In Property Value | £8,000 | £14,760 | £18,852 | £21,697 | £15,332 | £78,641 |
| Net Return | £13,882 | £20,851 | £25,157 | £28,371 | £22,384 | £110,645 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change