Semi Detached B29 3 beds 1 bath

Corisande Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£26,705

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£61,438

↗ 25%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,739	£17,158	£17,587	£84,223
Total Expenses	£10,169	£10,205	£10,240	£10,293	£10,346	£51,253
Profit Before Tax	£6,079	£6,286	£6,499	£6,865	£7,240	£32,970
Profit After Tax	£4,924	£5,092	£5,264	£5,561	£5,865	£26,705
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£11,174	£16,623	£19,992	£22,511	£17,843	£88,143
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	22%	26%	30%	23%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change