Semi Detached B32 5 beds 3 baths

Balden Road, Harborne B32

West Midlands, England · B32

Initial Investment

First Year

£210,750First Year

Profit From Rental Income

After 5 Years

£56,708

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£156,053

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,464	£38,026	£38,596	£39,561	£40,550	£194,198
Total Expenses	£24,678	£24,746	£24,814	£24,920	£25,030	£124,188
Profit Before Tax	£12,786	£13,280	£13,783	£14,641	£15,520	£70,010
Profit After Tax	£10,357	£10,757	£11,164	£11,859	£12,571	£56,708
Change In Property Value	£15,875	£29,289	£37,409	£43,054	£30,425	£156,053
Net Return	£26,232	£40,046	£48,573	£54,913	£42,997	£212,761
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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