Semi Detached B29 3 beds 2 baths

Ward Place, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£26,510

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£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

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