Semi Detached
B29
3 beds
1 bath
Green Meadow Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£92,800First YearProfit From Rental Income
£6,764
↗ 7%After 5 Years
Change In Property Value
£67,880
↗ 23%After 5 Years
Return On Investment
80%
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 | £14,916 | £15,140 | £15,518 | £15,906 | £16,383 | £77,864 |
| Total Expenses | £13,815 | £13,849 | £13,897 | £13,947 | £14,005 | £69,513 |
| Profit Before Tax | £1,101 | £1,291 | £1,621 | £1,959 | £2,378 | £8,351 |
| Profit After Tax | £892 | £1,046 | £1,313 | £1,587 | £1,926 | £6,764 |
| Change In Property Value | £7,450 | £7,636 | £14,089 | £17,995 | £20,710 | £67,880 |
| Net Return | £8,342 | £8,682 | £15,402 | £19,582 | £22,636 | £74,644 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change