Semi Detached
B29
3 beds
1 bath
Burnel Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£18,257
↗ 26%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
100%
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 | £15,276 | £15,505 | £15,893 | £16,290 | £16,779 | £79,743 |
| Total Expenses | £11,351 | £11,386 | £11,435 | £11,486 | £11,545 | £57,203 |
| Profit Before Tax | £3,925 | £4,120 | £4,458 | £4,804 | £5,233 | £22,540 |
| Profit After Tax | £3,179 | £3,337 | £3,611 | £3,891 | £4,239 | £18,257 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £9,054 | £9,359 | £14,721 | £18,082 | £20,571 | £71,787 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change