Semi Detached
B29
3 beds
1 bath
Gibbins Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£32,479
↗ 35%After 5 Years
Change In Property Value
£73,726
↗ 25%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £12,103 | £12,144 | £12,184 | £12,245 | £12,307 | £60,983 |
| Profit Before Tax | £7,398 | £7,648 | £7,905 | £8,347 | £8,799 | £40,097 |
| Profit After Tax | £5,992 | £6,195 | £6,403 | £6,761 | £7,128 | £32,479 |
| Change In Property Value | £7,500 | £13,838 | £17,674 | £20,341 | £14,374 | £73,726 |
| Net Return | £13,492 | £20,033 | £24,077 | £27,102 | £21,502 | £106,204 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 14% | 21% | 26% | 29% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change