Semi Detached
B32
2 beds
1 bath
Bolney Road, Birmingham B32
West Midlands, England · B32
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£20,118
↗ 28%After 5 Years
Change In Property Value
£58,981
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,160 | £14,372 | £14,588 | £14,953 | £15,327 | £73,400 |
| Total Expenses | £9,638 | £9,672 | £9,704 | £9,750 | £9,799 | £48,562 |
| Profit Before Tax | £4,522 | £4,701 | £4,884 | £5,202 | £5,528 | £24,837 |
| Profit After Tax | £3,663 | £3,808 | £3,956 | £4,214 | £4,478 | £20,118 |
| Change In Property Value | £6,000 | £11,070 | £14,139 | £16,273 | £11,499 | £58,981 |
| Net Return | £9,663 | £14,878 | £18,095 | £20,486 | £15,977 | £79,099 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 13% | 20% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change