Detached B29 6 beds 6 baths

Heeley Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£3,430

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£119,587

↗ 23%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,628	£23,982	£24,582	£25,197	£25,952	£123,341
Total Expenses	£23,692	£23,739	£23,810	£23,882	£23,968	£119,092
Profit Before Tax	£-64	£243	£772	£1,314	£1,984	£4,250
Profit After Tax	£-64	£197	£625	£1,065	£1,607	£3,430
Change In Property Value	£13,125	£13,453	£24,821	£31,702	£36,486	£119,587
Net Return	£13,061	£13,650	£25,446	£32,767	£38,093	£123,017
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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