Semi Detached B29 4 beds 1 bath

Wellman Croft, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£28,228

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 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	£22,752	£23,093	£23,671	£24,262	£24,990	£118,769
Total Expenses	£16,661	£16,707	£16,776	£16,846	£16,929	£83,919
Profit Before Tax	£6,091	£6,386	£6,895	£7,417	£8,061	£34,850
Profit After Tax	£4,933	£5,173	£5,585	£6,008	£6,529	£28,228
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£13,683	£14,142	£22,132	£27,142	£30,854	£107,953
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