Semi Detached B16 4 beds 1 bath

Graston Close, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£34,084

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£91,103

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£19,008	£19,059	£19,137	£19,216	£19,312	£95,732
Profit Before Tax	£7,392	£7,737	£8,329	£8,936	£9,686	£42,080
Profit After Tax	£5,988	£6,267	£6,747	£7,238	£7,845	£34,084
Change In Property Value	£9,999	£10,249	£18,909	£24,151	£27,795	£91,103
Net Return	£15,986	£16,516	£25,655	£31,389	£35,641	£125,187
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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