Semi Detached B28 3 beds 2 baths

Halt Road, Birmingham B28

West Midlands, England · B28

Initial Investment

First Year

£25,375First Year

Profit From Rental Income

After 5 Years

£4,238

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£18,508

↗ 23%After 5 Years

Return On Investment

90%

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	£5,100	£5,176	£5,306	£5,439	£5,602	£26,623
Total Expenses	£4,234	£4,253	£4,276	£4,301	£4,328	£21,391
Profit Before Tax	£866	£924	£1,029	£1,138	£1,274	£5,232
Profit After Tax	£702	£748	£834	£922	£1,032	£4,238
Change In Property Value	£2,031	£2,082	£3,841	£4,906	£5,647	£18,508
Net Return	£2,733	£2,830	£4,675	£5,828	£6,679	£22,745
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	90%

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