Semi Detached
B31
4 beds
3 baths
Mill Brook Drive, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£31,235
↗ 27%After 5 Years
Change In Property Value
£88,471
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,240 | £21,559 | £21,882 | £22,429 | £22,990 | £110,099 |
| Total Expenses | £14,207 | £14,251 | £14,294 | £14,359 | £14,426 | £71,537 |
| Profit Before Tax | £7,033 | £7,307 | £7,588 | £8,070 | £8,564 | £38,562 |
| Profit After Tax | £5,697 | £5,919 | £6,146 | £6,537 | £6,937 | £31,235 |
| Change In Property Value | £9,000 | £16,605 | £21,208 | £24,409 | £17,249 | £88,471 |
| Net Return | £14,697 | £22,524 | £27,355 | £30,945 | £24,186 | £119,706 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change