Semi Detached B29 3 beds 2 baths

Heroes Drive, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£28,658

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£80,864

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,076	£23,422	£24,008	£24,608	£25,346	£120,460
Total Expenses	£16,892	£16,938	£17,008	£17,079	£17,163	£85,080
Profit Before Tax	£6,184	£6,484	£7,000	£7,529	£8,183	£35,380
Profit After Tax	£5,009	£5,252	£5,670	£6,099	£6,628	£28,658
Change In Property Value	£8,875	£9,097	£16,784	£21,437	£24,672	£80,864
Net Return	£13,884	£14,349	£22,454	£27,535	£31,300	£109,521
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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