Semi Detached
B28
5 beds
2 baths
Shirley Road, Hall Green B28
West Midlands, England · B28
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£10,560
↗ 8%After 5 Years
Change In Property Value
£96,809
↗ 23%After 5 Years
Return On Investment
78%
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 | £21,276 | £21,595 | £22,135 | £22,688 | £23,369 | £111,064 |
| Total Expenses | £19,489 | £19,533 | £19,598 | £19,664 | £19,743 | £98,027 |
| Profit Before Tax | £1,787 | £2,062 | £2,537 | £3,024 | £3,626 | £13,037 |
| Profit After Tax | £1,447 | £1,670 | £2,055 | £2,450 | £2,937 | £10,560 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £12,072 | £12,561 | £22,148 | £28,113 | £32,474 | £107,369 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change