Picton Grove, Birmingham B13
View Property Listing
West Midlands, England, B13
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_west_midlands: [2.5, 4.5, 5.5, 6, 4]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1149
Initial Investment
£67,000First YearProfit From Rental Income
£20,650
↗ 31%After 5 Years
Change In Property Value
£54,066
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,788 | £13,995 | £14,205 | £14,560 | £14,924 | £71,471 |
| Total Expenses | £9,122 | £9,155 | £9,187 | £9,233 | £9,280 | £45,977 |
| Profit Before Tax | £4,666 | £4,839 | £5,018 | £5,327 | £5,644 | £25,494 |
| Profit After Tax | £3,779 | £3,920 | £4,065 | £4,315 | £4,572 | £20,650 |
| Change In Property Value | £5,500 | £10,148 | £12,961 | £14,916 | £10,541 | £54,066 |
| Net Return | £9,279 | £14,067 | £17,025 | £19,231 | £15,113 | £74,716 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change