Semi Detached
B29
2 beds
0 baths
Barcheston Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£17,398
↗ 25%After 5 Years
Change In Property Value
£51,252
↗ 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 | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £10,890 | £10,923 | £10,971 | £11,020 | £11,077 | £54,881 |
| Profit Before Tax | £3,738 | £3,924 | £4,248 | £4,579 | £4,990 | £21,479 |
| Profit After Tax | £3,028 | £3,179 | £3,441 | £3,709 | £4,042 | £17,398 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £8,653 | £8,944 | £14,078 | £17,296 | £19,678 | £68,650 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change