Semi Detached
B23
4 beds
1 bath
Hunton Hill- Licenced HMO, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£34,797
↗ 51%After 5 Years
Change In Property Value
£51,252
↗ 23%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £11,347 | £11,387 | £11,447 | £11,508 | £11,580 | £57,268 |
| Profit Before Tax | £7,853 | £8,101 | £8,529 | £8,967 | £9,509 | £42,959 |
| Profit After Tax | £6,361 | £6,562 | £6,908 | £7,263 | £7,702 | £34,797 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £11,986 | £12,327 | £17,546 | £20,850 | £23,339 | £86,048 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 17% | 18% | 26% | 30% | 34% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change