Semi Detached B5 4 beds 2 baths

Princess Road, Balsall Heath B5

West Midlands, England · B5

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£9,361

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£87,697

↗ 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	£19,272	£19,561	£20,050	£20,551	£21,168	£100,602
Total Expenses	£17,702	£17,742	£17,802	£17,863	£17,936	£89,045
Profit Before Tax	£1,570	£1,819	£2,248	£2,688	£3,232	£11,557
Profit After Tax	£1,272	£1,473	£1,821	£2,177	£2,618	£9,361
Change In Property Value	£9,625	£9,866	£18,202	£23,248	£26,756	£87,697
Net Return	£10,897	£11,339	£20,023	£25,425	£29,375	£97,058
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