Semi Detached
B29
4 beds
1 bath
Wellman Croft, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£30,760
↗ 35%After 5 Years
Change In Property Value
£70,040
↗ 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 | £18,528 | £18,806 | £19,088 | £19,565 | £20,054 | £96,041 |
| Total Expenses | £11,523 | £11,563 | £11,601 | £11,660 | £11,719 | £58,066 |
| Profit Before Tax | £7,005 | £7,243 | £7,487 | £7,906 | £8,335 | £37,976 |
| Profit After Tax | £5,674 | £5,867 | £6,064 | £6,404 | £6,751 | £30,760 |
| Change In Property Value | £7,125 | £13,146 | £16,790 | £19,324 | £13,655 | £70,040 |
| Net Return | £12,799 | £19,012 | £22,854 | £25,727 | £20,407 | £100,800 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 15% | 22% | 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