Semi Detached B29 3 beds 1 bath

Green Meadow Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£92,800First Year

Profit From Rental Income

After 5 Years

£23,706

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£67,880

↗ 23%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£14,260	£14,301	£14,360	£14,422	£14,494	£71,837
Profit Before Tax	£5,108	£5,358	£5,790	£6,232	£6,779	£29,267
Profit After Tax	£4,138	£4,340	£4,690	£5,048	£5,491	£23,706
Change In Property Value	£7,450	£7,636	£14,089	£17,995	£20,710	£67,880
Net Return	£11,588	£11,976	£18,778	£23,043	£26,201	£91,586
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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