Semi Detached B24 3 beds 1 bath

Hollydale Road, Erdington, Birmingham B24

West Midlands, England · B24

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£17,362

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,935

↗ 23%After 5 Years

Return On Investment

98%

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	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£11,984	£12,019	£12,069	£12,121	£12,182	£60,376
Profit Before Tax	£3,688	£3,888	£4,235	£4,591	£5,032	£21,434
Profit After Tax	£2,987	£3,149	£3,431	£3,719	£4,076	£17,362
Change In Property Value	£6,249	£6,405	£11,817	£15,093	£17,371	£56,935
Net Return	£9,236	£9,554	£15,248	£18,812	£21,447	£74,297
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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