Semi Detached B29 3 beds 1 bath

Umberslade Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£4,721

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

82%

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	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£10,776	£10,805	£10,845	£10,886	£10,933	£54,244
Profit Before Tax	£732	£876	£1,128	£1,386	£1,707	£5,829
Profit After Tax	£593	£709	£914	£1,123	£1,383	£4,721
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£6,343	£6,603	£11,788	£15,011	£17,367	£57,112
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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