Semi Detached
B29
4 beds
1 bath
Wellman Croft, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£22,055
↗ 26%After 5 Years
Change In Property Value
£63,552
↗ 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 | £18,132 | £18,404 | £18,864 | £19,336 | £19,916 | £94,651 |
| Total Expenses | £13,383 | £13,421 | £13,478 | £13,536 | £13,605 | £67,423 |
| Profit Before Tax | £4,749 | £4,983 | £5,386 | £5,800 | £6,311 | £27,229 |
| Profit After Tax | £3,847 | £4,036 | £4,363 | £4,698 | £5,112 | £22,055 |
| Change In Property Value | £6,975 | £7,149 | £13,191 | £16,847 | £19,390 | £63,552 |
| Net Return | £10,822 | £11,185 | £17,553 | £21,545 | £24,502 | £85,607 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change