Semi Detached
B29
3 beds
1 bath
Barnes Hill, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£38,252
↗ 34%After 5 Years
Change In Property Value
£86,013
↗ 25%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £14,036 | £14,083 | £14,128 | £14,197 | £14,268 | £70,712 |
| Profit Before Tax | £8,716 | £9,010 | £9,312 | £9,829 | £10,359 | £47,225 |
| Profit After Tax | £7,060 | £7,298 | £7,542 | £7,961 | £8,390 | £38,252 |
| Change In Property Value | £8,750 | £16,144 | £20,619 | £23,731 | £16,770 | £86,013 |
| Net Return | £15,810 | £23,442 | £28,162 | £31,692 | £25,160 | £124,265 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change