Semi Detached
B29
2 beds
1 bath
Weoley Avenue, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£25,560
↗ 35%After 5 Years
Change In Property Value
£58,981
↗ 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 | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £9,782 | £9,818 | £9,852 | £9,903 | £9,954 | £49,309 |
| Profit Before Tax | £5,818 | £6,016 | £6,220 | £6,571 | £6,931 | £31,555 |
| Profit After Tax | £4,713 | £4,873 | £5,038 | £5,322 | £5,614 | £25,560 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £10,713 | £15,943 | £19,177 | £21,595 | £17,113 | £84,540 |
| 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