Semi Detached B29 2 beds 1 bath

Corisande Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£19,554

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£56,935

↗ 23%After 5 Years

Return On Investment

101%

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	£16,248	£16,492	£16,904	£17,327	£17,846	£84,817
Total Expenses	£12,042	£12,077	£12,129	£12,183	£12,245	£60,676
Profit Before Tax	£4,206	£4,414	£4,775	£5,144	£5,601	£24,140
Profit After Tax	£3,407	£3,576	£3,867	£4,167	£4,537	£19,554
Change In Property Value	£6,249	£6,405	£11,817	£15,093	£17,371	£56,935
Net Return	£9,656	£9,981	£15,685	£19,260	£21,908	£76,489
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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