Semi Detached B29 3 beds 2 baths

Barnes Hill, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£16,968

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 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	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£10,659	£10,692	£10,739	£10,787	£10,843	£53,720
Profit Before Tax	£3,645	£3,827	£4,143	£4,466	£4,868	£20,949
Profit After Tax	£2,953	£3,100	£3,356	£3,618	£3,943	£16,968
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£8,453	£8,737	£13,757	£16,902	£19,232	£67,081
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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