Semi Detached B16 5 beds 4 baths

Monument Road, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£37,266

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£99,087

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,716	£29,147	£29,875	£30,622	£31,541	£149,901
Total Expenses	£20,630	£20,685	£20,768	£20,854	£20,957	£103,894
Profit Before Tax	£8,086	£8,462	£9,107	£9,768	£10,584	£46,007
Profit After Tax	£6,549	£6,854	£7,377	£7,912	£8,573	£37,266
Change In Property Value	£10,875	£11,147	£20,566	£26,267	£30,231	£99,087
Net Return	£17,424	£18,001	£27,943	£34,180	£38,805	£136,352
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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