Semi Detached B29 3 beds 1 bath

Corisande Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£21,739

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 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	£17,880	£18,148	£18,602	£19,067	£19,639	£93,336
Total Expenses	£13,199	£13,237	£13,293	£13,351	£13,418	£66,498
Profit Before Tax	£4,681	£4,911	£5,309	£5,716	£6,221	£26,838
Profit After Tax	£3,792	£3,978	£4,300	£4,630	£5,039	£21,739
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£10,667	£11,025	£17,302	£21,236	£24,150	£84,380
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	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