Semi Detached
B29
3 beds
1 bath
Woolacombe Lodge Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,705
↗ 35%After 5 Years
Change In Property Value
£61,438
↗ 25%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £10,169 | £10,205 | £10,240 | £10,293 | £10,346 | £51,253 |
| Profit Before Tax | £6,079 | £6,286 | £6,499 | £6,865 | £7,240 | £32,970 |
| Profit After Tax | £4,924 | £5,092 | £5,264 | £5,561 | £5,865 | £26,705 |
| Change In Property Value | £6,250 | £11,531 | £14,728 | £16,951 | £11,978 | £61,438 |
| Net Return | £11,174 | £16,623 | £19,992 | £22,511 | £17,843 | £88,143 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 22% | 26% | 30% | 23% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change