Semi Detached B29 3 beds 1 bath

Saunton Way, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£22,169

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£13,429	£13,468	£13,525	£13,583	£13,652	£67,659
Profit Before Tax	£4,775	£5,009	£5,414	£5,829	£6,342	£27,369
Profit After Tax	£3,867	£4,057	£4,385	£4,721	£5,137	£22,169
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£10,867	£11,232	£17,623	£21,629	£24,597	£85,949
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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