Semi Detached
B28
5 beds
2 baths
Shirley Road, Hall Green B28
West Midlands, England · B28
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£43,216
↗ 31%After 5 Years
Change In Property Value
£104,445
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,652 | £27,052 | £27,458 | £28,144 | £28,848 | £138,153 |
| Total Expenses | £16,840 | £16,892 | £16,943 | £17,022 | £17,103 | £84,799 |
| Profit Before Tax | £9,812 | £10,160 | £10,515 | £11,122 | £11,745 | £53,353 |
| Profit After Tax | £7,948 | £8,229 | £8,517 | £9,009 | £9,513 | £43,216 |
| Change In Property Value | £10,625 | £19,603 | £25,038 | £28,816 | £20,363 | £104,445 |
| Net Return | £18,573 | £27,833 | £33,554 | £37,825 | £29,876 | £147,661 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 14% | 20% | 24% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change