Semi Detached
B29
4 beds
1 bath
Raddlebarn Farm Drive, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£26,510
↗ 25%After 5 Years
Change In Property Value
£75,169
↗ 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 | £21,456 | £21,778 | £22,322 | £22,880 | £23,567 | £112,003 |
| Total Expenses | £15,738 | £15,782 | £15,847 | £15,914 | £15,993 | £79,275 |
| Profit Before Tax | £5,718 | £5,996 | £6,475 | £6,966 | £7,573 | £32,728 |
| Profit After Tax | £4,631 | £4,857 | £5,245 | £5,643 | £6,135 | £26,510 |
| Change In Property Value | £8,250 | £8,456 | £15,602 | £19,927 | £22,934 | £75,169 |
| Net Return | £12,881 | £13,313 | £20,847 | £25,570 | £29,069 | £101,679 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change