Semi Detached B28 3 beds 2 baths

Kildare Close, Hall Green B28

West Midlands, England · B28

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£25,936

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£82,003

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,572	£22,911	£23,483	£24,070	£24,793	£117,829
Total Expenses	£17,040	£17,086	£17,154	£17,223	£17,306	£85,809
Profit Before Tax	£5,532	£5,825	£6,330	£6,847	£7,486	£32,020
Profit After Tax	£4,481	£4,718	£5,127	£5,546	£6,064	£25,936
Change In Property Value	£9,000	£9,225	£17,020	£21,738	£25,019	£82,003
Net Return	£13,481	£13,943	£22,147	£27,285	£31,083	£107,939
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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