Semi Detached B31 5 beds 1 bath

Kelby Road, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£23,357

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£67,582

↗ 25%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,224	£16,467	£16,714	£17,132	£17,561	£84,099
Total Expenses	£10,971	£11,007	£11,042	£11,095	£11,148	£55,263
Profit Before Tax	£5,253	£5,460	£5,672	£6,038	£6,412	£28,836
Profit After Tax	£4,255	£4,423	£4,594	£4,891	£5,194	£23,357
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£11,130	£17,107	£20,795	£23,536	£18,370	£90,939
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	107%

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