Semi Detached B30 2 beds 1 bath

Breedon Way, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£84,732First Year

Profit From Rental Income

After 5 Years

£11,244

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£62,630

↗ 23%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£12,921	£12,955	£13,004	£13,054	£13,113	£65,047
Profit Before Tax	£2,199	£2,392	£2,727	£3,070	£3,494	£13,882
Profit After Tax	£1,781	£1,938	£2,208	£2,486	£2,830	£11,244
Change In Property Value	£6,874	£7,046	£12,999	£16,603	£19,108	£62,630
Net Return	£8,655	£8,983	£15,208	£19,089	£21,939	£73,874
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	87%

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