Terraced B28 3 beds 0 baths

32 Gracemere Crescent, Hall Green B28

West Midlands, England · B28

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£7,996

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£23,347

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,952	£6,041	£6,132	£6,285	£6,442	£30,853
Total Expenses	£4,152	£4,173	£4,193	£4,218	£4,245	£20,981
Profit Before Tax	£1,800	£1,868	£1,939	£2,067	£2,198	£9,872
Profit After Tax	£1,458	£1,513	£1,571	£1,674	£1,780	£7,996
Change In Property Value	£2,375	£4,382	£5,597	£6,441	£4,552	£23,347
Net Return	£3,833	£5,895	£7,167	£8,115	£6,332	£31,343
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	24%	28%	21%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change