Semi Detached B31 3 beds 2 baths

Tomlan Road, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,037

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£68,336

↗ 23%After 5 Years

Return On Investment

91%

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	£17,700	£17,965	£18,415	£18,875	£19,441	£92,396
Total Expenses	£14,173	£14,211	£14,266	£14,323	£14,390	£71,363
Profit Before Tax	£3,528	£3,755	£4,148	£4,552	£5,051	£21,033
Profit After Tax	£2,857	£3,042	£3,360	£3,687	£4,091	£17,037
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£10,357	£10,729	£17,544	£21,802	£24,940	£85,373
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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