Detached
B29
3 beds
1 bath
Black Haynes Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£1,125
↗ 1%After 5 Years
Change In Property Value
£70,613
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £14,195 | £14,227 | £14,273 | £14,321 | £14,376 | £71,392 |
| Profit Before Tax | £-239 | £-62 | £246 | £562 | £953 | £1,460 |
| Profit After Tax | £-239 | £-62 | £199 | £455 | £772 | £1,125 |
| Change In Property Value | £7,750 | £7,944 | £14,656 | £18,719 | £21,544 | £70,613 |
| Net Return | £7,511 | £7,882 | £14,856 | £19,174 | £22,316 | £71,739 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change