Semi Detached B24 3 beds 1 bath

Hollydale Road, Erdington, Birmingham B24

West Midlands, England · B24

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£17,738

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£58,085

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,984	£16,224	£16,629	£17,045	£17,556	£83,439
Total Expenses	£12,216	£12,251	£12,302	£12,355	£12,417	£61,540
Profit Before Tax	£3,768	£3,973	£4,327	£4,690	£5,140	£21,898
Profit After Tax	£3,052	£3,218	£3,505	£3,799	£4,163	£17,738
Change In Property Value	£6,375	£6,534	£12,056	£15,398	£17,722	£58,085
Net Return	£9,427	£9,752	£15,561	£19,197	£21,885	£75,823
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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