Detached
B29
3 beds
0 baths
St. Denis Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£618
↗ 1%After 5 Years
Change In Property Value
£60,363
↗ 23%After 5 Years
Return On Investment
75%
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 | £11,928 | £12,107 | £12,410 | £12,720 | £13,101 | £62,266 |
| Total Expenses | £12,207 | £12,236 | £12,277 | £12,319 | £12,368 | £61,407 |
| Profit Before Tax | £-279 | £-129 | £133 | £401 | £734 | £859 |
| Profit After Tax | £-279 | £-129 | £107 | £325 | £594 | £618 |
| Change In Property Value | £6,625 | £6,791 | £12,529 | £16,002 | £18,417 | £60,363 |
| Net Return | £6,346 | £6,661 | £12,636 | £16,327 | £19,011 | £60,981 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change