Semi Detached B29 3 beds 1 bath

Ackleton Grove, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£27,369

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 23%After 5 Years

Return On Investment

98%

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	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£16,200	£16,245	£16,311	£16,380	£16,461	£81,597
Profit Before Tax	£5,904	£6,191	£6,685	£7,192	£7,817	£33,789
Profit After Tax	£4,782	£5,015	£5,415	£5,825	£6,332	£27,369
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£13,282	£13,727	£21,489	£26,356	£29,961	£104,816
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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