Semi Detached
B43
3 beds
1 bath
Shenstone Road, Great Barr, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£7,573
↗ 10%After 5 Years
Change In Property Value
£59,224
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,524 | £13,727 | £14,070 | £14,422 | £14,854 | £70,597 |
| Total Expenses | £12,168 | £12,200 | £12,245 | £12,291 | £12,345 | £61,248 |
| Profit Before Tax | £1,356 | £1,527 | £1,825 | £2,131 | £2,510 | £9,349 |
| Profit After Tax | £1,098 | £1,237 | £1,478 | £1,726 | £2,033 | £7,573 |
| Change In Property Value | £6,500 | £6,663 | £12,292 | £15,700 | £18,069 | £59,224 |
| Net Return | £7,598 | £7,900 | £13,771 | £17,426 | £20,102 | £66,797 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change