Semi Detached
B29
3 beds
1 bath
Shenley Fields Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£29,042
↗ 35%After 5 Years
Change In Property Value
£66,353
↗ 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 | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £10,943 | £10,982 | £11,019 | £11,074 | £11,131 | £55,149 |
| Profit Before Tax | £6,613 | £6,838 | £7,068 | £7,464 | £7,871 | £35,854 |
| Profit After Tax | £5,357 | £5,539 | £5,725 | £6,046 | £6,375 | £29,042 |
| Change In Property Value | £6,750 | £12,454 | £15,906 | £18,307 | £12,937 | £66,353 |
| Net Return | £12,107 | £17,992 | £21,631 | £24,353 | £19,312 | £95,395 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 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