Semi Detached B29 3 beds 1 bath

Shenley Fields Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£21,310

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£12,968	£13,006	£13,061	£13,118	£13,184	£65,337
Profit Before Tax	£4,588	£4,814	£5,204	£5,604	£6,099	£26,308
Profit After Tax	£3,716	£3,899	£4,215	£4,539	£4,940	£21,310
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£10,466	£10,818	£16,980	£20,843	£23,704	£82,812
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	29%	100%

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