Semi Detached B26 3 beds 0 baths

83 Whitecroft Road, Sheldon, Birmingham B26

West Midlands, England · B26

Initial Investment

First Year

£24,700First Year

Profit From Rental Income

After 5 Years

£6,318

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£19,414

↗ 25%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,956	£5,030	£5,106	£5,233	£5,364	£25,690
Total Expenses	£3,537	£3,557	£3,575	£3,598	£3,622	£17,890
Profit Before Tax	£1,419	£1,473	£1,531	£1,635	£1,742	£7,799
Profit After Tax	£1,149	£1,193	£1,240	£1,324	£1,411	£6,318
Change In Property Value	£1,975	£3,644	£4,654	£5,356	£3,785	£19,414
Net Return	£3,124	£4,837	£5,894	£6,681	£5,196	£25,732
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	20%	24%	27%	21%	104%

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