Semi Detached B29 3 beds 1 bath

Strathdene Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£23,028

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 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	£18,852	£19,135	£19,613	£20,103	£20,707	£98,410
Total Expenses	£13,891	£13,931	£13,989	£14,049	£14,120	£69,981
Profit Before Tax	£4,961	£5,204	£5,624	£6,054	£6,586	£28,429
Profit After Tax	£4,018	£4,215	£4,555	£4,904	£5,335	£23,028
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£11,268	£11,647	£18,266	£22,415	£25,489	£89,086
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	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