Semi Detached
B29
2 beds
1 bath
Ludstone Road, Weoley Castle, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£20,359
↗ 34%After 5 Years
Change In Property Value
£47,922
↗ 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 | £12,672 | £12,862 | £13,055 | £13,381 | £13,716 | £65,686 |
| Total Expenses | £8,041 | £8,073 | £8,102 | £8,145 | £8,190 | £40,552 |
| Profit Before Tax | £4,631 | £4,789 | £4,953 | £5,236 | £5,526 | £25,135 |
| Profit After Tax | £3,751 | £3,879 | £4,012 | £4,241 | £4,476 | £20,359 |
| Change In Property Value | £4,875 | £8,994 | £11,488 | £13,221 | £9,343 | £47,922 |
| Net Return | £8,626 | £12,874 | £15,499 | £17,463 | £13,819 | £68,281 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 14% | 22% | 26% | 29% | 23% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change