Semi Detached B29 4 beds 1 bath

Wellman Croft, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£38,252

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£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

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