Semi Detached
B29
3 beds
1 bath
Langleys Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£39,488
↗ 25%After 5 Years
Change In Property Value
£109,337
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £22,664 | £22,722 | £22,812 | £22,904 | £23,015 | £114,118 |
| Profit Before Tax | £8,536 | £8,946 | £9,647 | £10,367 | £11,255 | £48,751 |
| Profit After Tax | £6,914 | £7,246 | £7,814 | £8,397 | £9,116 | £39,488 |
| Change In Property Value | £12,000 | £12,300 | £22,694 | £28,985 | £33,359 | £109,337 |
| Net Return | £18,914 | £19,546 | £30,508 | £37,382 | £42,475 | £148,825 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change