Semi Detached B29 3 beds 1 bath

Weoley Park Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£26,035

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,030

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£15,506	£15,550	£15,614	£15,680	£15,758	£78,108
Profit Before Tax	£5,614	£5,887	£6,359	£6,842	£7,440	£32,142
Profit After Tax	£4,547	£4,769	£5,151	£5,542	£6,026	£26,035
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£12,672	£13,097	£20,516	£25,167	£28,613	£100,065
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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