Semi Detached
B29
3 beds
1 bath
Shenley Fields Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£6,497
↗ 7%After 5 Years
Change In Property Value
£66,058
↗ 23%After 5 Years
Return On Investment
81%
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 | £14,508 | £14,726 | £15,094 | £15,471 | £15,935 | £75,734 |
| Total Expenses | £13,457 | £13,490 | £13,537 | £13,586 | £13,643 | £67,713 |
| Profit Before Tax | £1,051 | £1,236 | £1,556 | £1,885 | £2,292 | £8,021 |
| Profit After Tax | £852 | £1,001 | £1,261 | £1,527 | £1,857 | £6,497 |
| Change In Property Value | £7,250 | £7,431 | £13,711 | £17,512 | £20,154 | £66,058 |
| Net Return | £8,102 | £8,432 | £14,971 | £19,038 | £22,011 | £72,555 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change