Semi Detached B21 3 beds 1 bath

Friary Gardens, Handsworth, Birmingham B21

West Midlands, England · B21

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£5,609

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

82%

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	£13,008	£13,203	£13,533	£13,872	£14,288	£67,904
Total Expenses	£12,116	£12,147	£12,191	£12,236	£12,288	£60,979
Profit Before Tax	£892	£1,056	£1,342	£1,636	£2,000	£6,925
Profit After Tax	£722	£855	£1,087	£1,325	£1,620	£5,609
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£7,222	£7,518	£13,379	£17,025	£19,689	£64,833
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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