Terraced B29 2 beds 1 bath

Holly Grove, Hubert Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£43,815

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£73,726

↗ 25%After 5 Years

Return On Investment

126%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£12,403	£12,449	£12,493	£12,562	£12,632	£62,538
Profit Before Tax	£10,098	£10,389	£10,687	£11,198	£11,722	£54,093
Profit After Tax	£8,179	£8,415	£8,656	£9,070	£9,495	£43,815
Change In Property Value	£7,500	£13,838	£17,674	£20,341	£14,374	£73,726
Net Return	£15,679	£22,252	£26,330	£29,411	£23,869	£117,541
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	24%	28%	31%	26%	126%

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