Semi Detached B31 3 beds 1 bath

Pensford Road, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£23,839

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£68,811

↗ 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	£16,524	£16,772	£17,023	£17,449	£17,885	£85,654
Total Expenses	£11,161	£11,199	£11,234	£11,287	£11,341	£56,223
Profit Before Tax	£5,363	£5,573	£5,789	£6,162	£6,544	£29,431
Profit After Tax	£4,344	£4,514	£4,689	£4,991	£5,301	£23,839
Change In Property Value	£7,000	£12,915	£16,495	£18,985	£13,416	£68,811
Net Return	£11,344	£17,429	£21,185	£23,976	£18,716	£92,650
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	24%	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