Detached
B29
3 beds
1 bath
Black Haynes Road, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£7,302
↗ 8%After 5 Years
Change In Property Value
£70,613
↗ 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 | £15,564 | £15,797 | £16,192 | £16,597 | £17,095 | £81,246 |
| Total Expenses | £14,356 | £14,390 | £14,441 | £14,492 | £14,553 | £72,232 |
| Profit Before Tax | £1,208 | £1,407 | £1,752 | £2,105 | £2,542 | £9,014 |
| Profit After Tax | £979 | £1,140 | £1,419 | £1,705 | £2,059 | £7,302 |
| Change In Property Value | £7,750 | £7,944 | £14,656 | £18,719 | £21,544 | £70,613 |
| Net Return | £8,729 | £9,083 | £16,075 | £20,424 | £23,604 | £77,915 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| 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