Semi Detached
B42
3 beds
1 bath
Mildenhall Road, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£10,667
↗ 17%After 5 Years
Change In Property Value
£50,379
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,452 | £10,609 | £10,768 | £11,037 | £11,313 | £54,179 |
| Total Expenses | £8,141 | £8,169 | £8,195 | £8,233 | £8,271 | £41,010 |
| Profit Before Tax | £2,311 | £2,440 | £2,572 | £2,804 | £3,042 | £13,169 |
| Profit After Tax | £1,872 | £1,976 | £2,084 | £2,271 | £2,464 | £10,667 |
| Change In Property Value | £5,125 | £9,456 | £12,077 | £13,899 | £9,822 | £50,379 |
| Net Return | £6,997 | £11,432 | £14,161 | £16,171 | £12,286 | £61,046 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change