Semi Detached
B31
4 beds
3 baths
Mill Brook Drive, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£20,867
↗ 18%After 5 Years
Change In Property Value
£82,003
↗ 23%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,240 | £21,559 | £22,098 | £22,650 | £23,330 | £110,876 |
| Total Expenses | £16,907 | £16,950 | £17,015 | £17,081 | £17,160 | £85,113 |
| Profit Before Tax | £4,333 | £4,608 | £5,083 | £5,569 | £6,170 | £25,762 |
| Profit After Tax | £3,510 | £3,733 | £4,117 | £4,511 | £4,997 | £20,867 |
| Change In Property Value | £9,000 | £9,225 | £17,020 | £21,738 | £25,019 | £82,003 |
| Net Return | £12,510 | £12,958 | £21,137 | £26,249 | £30,016 | £102,870 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change