Semi Detached B29 3 beds 1 bath

Clover Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£30,376

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 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	£24,372	£24,738	£25,356	£25,990	£26,770	£127,225
Total Expenses	£17,815	£17,863	£17,936	£18,010	£18,099	£89,724
Profit Before Tax	£6,557	£6,874	£7,420	£7,980	£8,671	£37,501
Profit After Tax	£5,311	£5,568	£6,010	£6,463	£7,023	£30,376
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£14,686	£15,177	£23,740	£29,108	£33,085	£115,795
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