Semi Detached
B32
2 beds
1 bath
Pinner Grove, Quinton, Birmingham, West Midlands B32
West Midlands, England · B32
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£14,560
↗ 26%After 5 Years
Change In Property Value
£44,235
↗ 25%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,620 | £10,779 | £10,941 | £11,215 | £11,495 | £55,050 |
| Total Expenses | £7,354 | £7,382 | £7,408 | £7,446 | £7,485 | £37,075 |
| Profit Before Tax | £3,267 | £3,397 | £3,533 | £3,768 | £4,010 | £17,975 |
| Profit After Tax | £2,646 | £2,752 | £2,861 | £3,052 | £3,248 | £14,560 |
| Change In Property Value | £4,500 | £8,303 | £10,604 | £12,204 | £8,624 | £44,235 |
| Net Return | £7,146 | £11,054 | £13,466 | £15,257 | £11,873 | £58,795 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 20% | 24% | 28% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change