Semi Detached
B29
3 beds
0 baths
Langleys Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£43,400
↗ 25%After 5 Years
Change In Property Value
£119,587
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,128 | £34,640 | £35,506 | £36,394 | £37,485 | £178,153 |
| Total Expenses | £24,742 | £24,805 | £24,902 | £25,002 | £25,122 | £124,573 |
| Profit Before Tax | £9,386 | £9,835 | £10,604 | £11,392 | £12,364 | £53,580 |
| Profit After Tax | £7,603 | £7,966 | £8,589 | £9,227 | £10,015 | £43,400 |
| Change In Property Value | £13,125 | £13,453 | £24,821 | £31,702 | £36,486 | £119,587 |
| Net Return | £20,728 | £21,420 | £33,410 | £40,929 | £46,501 | £162,987 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change