Detached B29 4 beds 2 baths

Fairgreen Way, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£124,650First Year

Profit From Rental Income

After 5 Years

£13,354

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£95,598

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,508	£17,771	£18,037	£18,488	£18,950	£90,754
Total Expenses	£14,767	£14,806	£14,843	£14,898	£14,955	£74,268
Profit Before Tax	£2,741	£2,965	£3,195	£3,590	£3,995	£16,486
Profit After Tax	£2,220	£2,402	£2,588	£2,908	£3,236	£13,354
Change In Property Value	£9,725	£17,943	£22,917	£26,375	£18,638	£95,598
Net Return	£11,945	£20,344	£25,504	£29,283	£21,875	£108,952
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	16%	20%	23%	18%	87%

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