Semi Detached B28 3 beds 2 baths

Kildare Close, Hall Green B28

West Midlands, England · B28

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£8,583

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£82,003

↗ 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	£18,012	£18,282	£18,739	£19,208	£19,784	£94,025
Total Expenses	£16,584	£16,623	£16,679	£16,737	£16,805	£83,428
Profit Before Tax	£1,428	£1,659	£2,060	£2,471	£2,979	£10,597
Profit After Tax	£1,157	£1,344	£1,669	£2,001	£2,413	£8,583
Change In Property Value	£9,000	£9,225	£17,020	£21,738	£25,019	£82,003
Net Return	£10,157	£10,569	£18,689	£23,740	£27,432	£90,586
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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