Semi Detached
B28
3 beds
0 baths
218 School Road, Hall Green, Birmingham B28
West Midlands, England · B28
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£11,206
↗ 29%After 5 Years
Change In Property Value
£30,719
↗ 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 | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £5,305 | £5,330 | £5,352 | £5,383 | £5,414 | £26,784 |
| Profit Before Tax | £2,531 | £2,624 | £2,721 | £2,892 | £3,068 | £13,835 |
| Profit After Tax | £2,050 | £2,125 | £2,204 | £2,343 | £2,485 | £11,206 |
| Change In Property Value | £3,125 | £5,766 | £7,364 | £8,475 | £5,989 | £30,719 |
| Net Return | £5,175 | £7,891 | £9,568 | £10,818 | £8,474 | £41,925 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 20% | 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