Semi Detached B44 3 beds 1 bath

Old Oscott Hill, Birmingham B44

West Midlands, England · B44

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£20,400

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£74,955

↗ 25%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,476	£16,723	£16,974	£17,398	£17,833	£85,405
Total Expenses	£11,961	£11,998	£12,034	£12,086	£12,141	£60,220
Profit Before Tax	£4,515	£4,725	£4,940	£5,312	£5,693	£25,185
Profit After Tax	£3,657	£3,827	£4,002	£4,303	£4,611	£20,400
Change In Property Value	£7,625	£14,068	£17,968	£20,680	£14,614	£74,955
Net Return	£11,282	£17,895	£21,970	£24,982	£19,225	£95,354
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	23%	26%	20%	100%

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