Semi Detached B16 3 beds 2 baths

Summerfield Crescent, Birmingham, West Midlands B16

West Midlands, England · B16

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£28,648

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 23%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,440	£22,777	£23,346	£23,930	£24,648	£117,140
Total Expenses	£16,234	£16,279	£16,346	£16,416	£16,498	£81,772
Profit Before Tax	£6,207	£6,498	£7,000	£7,514	£8,149	£35,368
Profit After Tax	£5,027	£5,263	£5,670	£6,086	£6,601	£28,648
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£13,527	£13,976	£21,744	£26,617	£30,230	£106,095
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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