Semi Detached B31 3 beds 1 bath

Haldon Grove, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£20,118

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£58,981

↗ 25%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,160	£14,372	£14,588	£14,953	£15,327	£73,400
Total Expenses	£9,638	£9,672	£9,704	£9,750	£9,799	£48,562
Profit Before Tax	£4,522	£4,701	£4,884	£5,202	£5,528	£24,837
Profit After Tax	£3,663	£3,808	£3,956	£4,214	£4,478	£20,118
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£9,663	£14,878	£18,095	£20,486	£15,977	£79,099
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	108%

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