Semi Detached
B29
3 beds
2 baths
Falconhurst Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£35,343
↗ 35%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,120 | £21,437 | £21,758 | £22,302 | £22,860 | £109,477 |
| Total Expenses | £13,069 | £13,113 | £13,155 | £13,220 | £13,287 | £65,844 |
| Profit Before Tax | £8,051 | £8,324 | £8,603 | £9,082 | £9,573 | £43,633 |
| Profit After Tax | £6,521 | £6,742 | £6,968 | £7,356 | £7,754 | £35,343 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £14,646 | £21,733 | £26,115 | £29,392 | £23,326 | £115,212 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change