Semi Detached B29 2 beds 1 bath

Penn Grove, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£23,269

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£54,066

↗ 25%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£9,009	£9,043	£9,075	£9,122	£9,171	£45,419
Profit Before Tax	£5,295	£5,476	£5,661	£5,983	£6,312	£28,727
Profit After Tax	£4,289	£4,435	£4,586	£4,846	£5,113	£23,269
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£9,789	£14,583	£17,546	£19,762	£15,654	£77,334
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	22%	26%	29%	23%	115%

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