Semi Detached
B31
3 beds
1 bath
Longmeadow Grove, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£25,677
↗ 27%After 5 Years
Change In Property Value
£73,726
↗ 25%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,700 | £17,965 | £18,235 | £18,691 | £19,158 | £91,749 |
| Total Expenses | £11,923 | £11,962 | £11,999 | £12,055 | £12,112 | £60,050 |
| Profit Before Tax | £5,778 | £6,004 | £6,236 | £6,636 | £7,046 | £31,700 |
| Profit After Tax | £4,680 | £4,863 | £5,051 | £5,375 | £5,707 | £25,677 |
| Change In Property Value | £7,500 | £13,838 | £17,674 | £20,341 | £14,374 | £73,726 |
| Net Return | £12,180 | £18,701 | £22,725 | £25,716 | £20,081 | £99,403 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 20% | 24% | 28% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change