Semi Detached
B26
3 beds
0 baths
128 Boyne Road, Sheldon, Birmingham B26
West Midlands, England · B26
View property listing
Initial Investment
£14,500First YearProfit From Rental Income
£2,676
↗ 18%After 5 Years
Change In Property Value
£11,059
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,820 | £2,862 | £2,905 | £2,978 | £3,052 | £14,618 |
| Total Expenses | £2,230 | £2,247 | £2,261 | £2,279 | £2,297 | £11,313 |
| Profit Before Tax | £590 | £616 | £644 | £699 | £755 | £3,304 |
| Profit After Tax | £478 | £499 | £522 | £566 | £612 | £2,676 |
| Change In Property Value | £1,125 | £2,076 | £2,651 | £3,051 | £2,156 | £11,059 |
| Net Return | £1,603 | £2,574 | £3,173 | £3,617 | £2,768 | £13,735 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change