Semi Detached
B28
3 beds
2 baths
Kildare Close, Hall Green B28
West Midlands, England · B28
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£36,269
↗ 32%After 5 Years
Change In Property Value
£88,471
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,572 | £22,911 | £23,254 | £23,836 | £24,431 | £117,004 |
| Total Expenses | £14,340 | £14,387 | £14,431 | £14,500 | £14,570 | £72,228 |
| Profit Before Tax | £8,232 | £8,524 | £8,823 | £9,336 | £9,861 | £44,776 |
| Profit After Tax | £6,668 | £6,904 | £7,147 | £7,562 | £7,988 | £36,269 |
| Change In Property Value | £9,000 | £16,605 | £21,208 | £24,409 | £17,249 | £88,471 |
| Net Return | £15,668 | £23,509 | £28,355 | £31,971 | £25,237 | £124,740 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change