Detached B29 3 beds 1 bath

Ilmington Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£7,047

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£56,523

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,356	£10,511	£10,669	£10,936	£11,209	£53,681
Total Expenses	£8,936	£8,964	£8,990	£9,027	£9,065	£44,982
Profit Before Tax	£1,420	£1,547	£1,679	£1,909	£2,144	£8,700
Profit After Tax	£1,150	£1,253	£1,360	£1,546	£1,737	£7,047
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£6,900	£11,862	£14,910	£17,141	£12,757	£63,570
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	91%

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