Semi Detached B8 4 beds 2 baths

College Road, Alum Rock, Birmingham B8

West Midlands, England · B8

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£22,922

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£84,269

↗ 23%After 5 Years

Return On Investment

91%

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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£17,398	£17,443	£17,510	£17,578	£17,660	£87,588
Profit Before Tax	£4,802	£5,090	£5,587	£6,095	£6,724	£28,299
Profit After Tax	£3,890	£4,123	£4,525	£4,937	£5,446	£22,922
Change In Property Value	£9,249	£9,480	£17,491	£22,339	£25,711	£84,269
Net Return	£13,139	£13,603	£22,016	£27,277	£31,157	£107,191
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	23%	26%	91%

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