Semi Detached
B29
3 beds
1 bath
Burnel Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£4,877
↗ 7%After 5 Years
Change In Property Value
£53,529
↗ 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 | £11,760 | £11,936 | £12,235 | £12,541 | £12,917 | £61,389 |
| Total Expenses | £11,000 | £11,029 | £11,069 | £11,111 | £11,159 | £55,368 |
| Profit Before Tax | £760 | £908 | £1,165 | £1,430 | £1,758 | £6,021 |
| Profit After Tax | £616 | £735 | £944 | £1,158 | £1,424 | £4,877 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £6,491 | £6,757 | £12,054 | £15,349 | £17,756 | £58,406 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change