Semi Detached B29 3 beds 1 bath

Castle Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,546

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

101%

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	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£12,044	£12,079	£12,131	£12,185	£12,247	£60,686
Profit Before Tax	£4,204	£4,412	£4,773	£5,142	£5,599	£24,131
Profit After Tax	£3,406	£3,574	£3,866	£4,165	£4,535	£19,546
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£9,656	£9,980	£15,685	£19,261	£21,910	£76,492
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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