Semi Detached B31 5 beds 2 baths

Heath Road South, Bournville, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£137,687First Year

Profit From Rental Income

After 5 Years

£25,109

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£97,093

↗ 23%After 5 Years

Return On Investment

89%

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	£25,152	£25,529	£26,168	£26,822	£27,626	£131,297
Total Expenses	£19,927	£19,976	£20,050	£20,127	£20,218	£100,298
Profit Before Tax	£5,225	£5,553	£6,117	£6,695	£7,408	£30,999
Profit After Tax	£4,233	£4,498	£4,955	£5,423	£6,001	£25,109
Change In Property Value	£10,656	£10,923	£20,152	£25,739	£29,623	£97,093
Net Return	£14,889	£15,421	£25,107	£31,162	£35,624	£122,203
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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