Semi Detached B29 3 beds 1 bath

Umberslade Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£17,827

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£11,120	£11,154	£11,203	£11,253	£11,311	£56,042
Profit Before Tax	£3,832	£4,022	£4,353	£4,692	£5,112	£22,009
Profit After Tax	£3,104	£3,258	£3,526	£3,800	£4,140	£17,827
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£8,854	£9,151	£14,400	£17,689	£20,125	£70,218
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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