Semi Detached
B29
3 beds
1 bath
Langleys Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£12,180
↗ 8%After 5 Years
Change In Property Value
£109,337
↗ 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 | £24,024 | £24,384 | £24,994 | £25,619 | £26,387 | £125,409 |
| Total Expenses | £21,946 | £21,994 | £22,066 | £22,139 | £22,227 | £110,372 |
| Profit Before Tax | £2,078 | £2,390 | £2,928 | £3,480 | £4,161 | £15,037 |
| Profit After Tax | £1,683 | £1,936 | £2,372 | £2,819 | £3,370 | £12,180 |
| Change In Property Value | £12,000 | £12,300 | £22,694 | £28,985 | £33,359 | £109,337 |
| Net Return | £13,683 | £14,236 | £25,065 | £31,803 | £36,729 | £121,517 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change