Semi Detached B28 5 beds 2 baths

Baldwins Lane, Birmingham B28

West Midlands, England · B28

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£12,601

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£112,754

↗ 23%After 5 Years

Return On Investment

77%

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	£24,768	£25,140	£25,768	£26,412	£27,205	£129,292
Total Expenses	£22,616	£22,665	£22,738	£22,814	£22,903	£113,736
Profit Before Tax	£2,152	£2,475	£3,030	£3,599	£4,301	£15,557
Profit After Tax	£1,743	£2,005	£2,454	£2,915	£3,484	£12,601
Change In Property Value	£12,375	£12,684	£23,403	£29,890	£34,401	£112,754
Net Return	£14,118	£14,689	£25,857	£32,805	£37,885	£125,354
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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