Detached B20 3 beds 2 baths

Hamstead Hill, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£30,205

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£94,531

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,016	£26,406	£27,066	£27,743	£28,575	£135,807
Total Expenses	£19,567	£19,617	£19,694	£19,773	£19,867	£98,517
Profit Before Tax	£6,449	£6,789	£7,372	£7,970	£8,709	£37,290
Profit After Tax	£5,224	£5,499	£5,972	£6,456	£7,054	£30,205
Change In Property Value	£10,375	£10,634	£19,620	£25,060	£28,841	£94,531
Net Return	£15,599	£16,133	£25,592	£31,516	£35,896	£124,736
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	93%

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