Semi Detached B20 3 beds 1 bath

Willmore Road, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£5,765

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£60,363

↗ 23%After 5 Years

Return On Investment

81%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,260	£13,459	£13,795	£14,140	£14,564	£69,219
Total Expenses	£12,340	£12,371	£12,416	£12,461	£12,514	£62,102
Profit Before Tax	£920	£1,088	£1,380	£1,679	£2,050	£7,117
Profit After Tax	£745	£881	£1,118	£1,360	£1,661	£5,765
Change In Property Value	£6,625	£6,791	£12,529	£16,002	£18,417	£60,363
Net Return	£7,370	£7,672	£13,646	£17,362	£20,077	£66,128
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change