Semi Detached B29 3 beds 0 baths

Langleys Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£41,206

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

95%

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	£32,496	£32,983	£33,808	£34,653	£35,693	£169,634
Total Expenses	£23,587	£23,647	£23,741	£23,836	£23,951	£118,762
Profit Before Tax	£8,909	£9,336	£10,067	£10,817	£11,742	£50,872
Profit After Tax	£7,216	£7,562	£8,155	£8,762	£9,511	£41,206
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£19,716	£20,375	£31,794	£38,954	£44,260	£155,099
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	12%	19%	24%	27%	95%

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