Semi Detached B29 3 beds 1 bath

Gibbins Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,887

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£14,353	£14,393	£14,453	£14,515	£14,588	£72,303
Profit Before Tax	£5,148	£5,399	£5,834	£6,279	£6,830	£29,490
Profit After Tax	£4,169	£4,373	£4,725	£5,086	£5,532	£23,887
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£11,669	£12,061	£18,909	£23,202	£26,382	£92,222
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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