Semi Detached B29 3 beds 2 baths

Heroes Drive, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£8,473

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£80,864

↗ 23%After 5 Years

Return On Investment

79%

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	£17,772	£18,039	£18,490	£18,952	£19,520	£92,772
Total Expenses	£16,362	£16,400	£16,456	£16,513	£16,581	£82,311
Profit Before Tax	£1,410	£1,639	£2,034	£2,439	£2,940	£10,461
Profit After Tax	£1,142	£1,327	£1,647	£1,975	£2,381	£8,473
Change In Property Value	£8,875	£9,097	£16,784	£21,437	£24,672	£80,864
Net Return	£10,017	£10,424	£18,431	£23,412	£27,053	£89,337
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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