Semi Detached B24 3 beds 1 bath

Hollydale Road, Erdington, Birmingham B24

West Midlands, England · B24

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£25,056

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£62,667

↗ 25%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,984	£16,224	£16,467	£16,879	£17,301	£82,854
Total Expenses	£10,303	£10,340	£10,374	£10,426	£10,479	£51,921
Profit Before Tax	£5,681	£5,884	£6,093	£6,453	£6,822	£30,934
Profit After Tax	£4,602	£4,766	£4,935	£5,227	£5,526	£25,056
Change In Property Value	£6,375	£11,762	£15,023	£17,290	£12,218	£62,667
Net Return	£10,977	£16,528	£19,958	£22,517	£17,744	£87,723
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change