Semi Detached B8 4 beds 2 baths

Mickleover Road, Birmingham B8

West Midlands, England · B8

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£26,817

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£73,714

↗ 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	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£11,951	£11,990	£12,028	£12,085	£12,143	£60,197
Profit Before Tax	£6,049	£6,280	£6,516	£6,923	£7,340	£33,107
Profit After Tax	£4,900	£5,086	£5,278	£5,607	£5,945	£26,817
Change In Property Value	£7,499	£13,835	£17,671	£20,337	£14,372	£73,714
Net Return	£12,399	£18,922	£22,949	£25,945	£20,317	£100,530
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	20%	25%	28%	22%	108%

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