Semi Detached B26 3 beds 2 baths

Moat Lane, Birmingham B26

West Midlands, England · B26

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£9,206

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£86,558

↗ 23%After 5 Years

Return On Investment

79%

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	£19,020	£19,305	£19,788	£20,283	£20,891	£99,287
Total Expenses	£17,479	£17,519	£17,578	£17,638	£17,709	£87,922
Profit Before Tax	£1,542	£1,787	£2,210	£2,645	£3,182	£11,365
Profit After Tax	£1,249	£1,447	£1,790	£2,142	£2,577	£9,206
Change In Property Value	£9,500	£9,738	£17,966	£22,946	£26,409	£86,558
Net Return	£10,749	£11,185	£19,756	£25,088	£28,986	£95,764
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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