Semi Detached
B17
3 beds
1 bath
Grove Lane, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£24,355
↗ 23%After 5 Years
Change In Property Value
£77,447
↗ 23%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,312 | £21,632 | £22,172 | £22,727 | £23,409 | £111,252 |
| Total Expenses | £16,121 | £16,164 | £16,229 | £16,295 | £16,374 | £81,183 |
| Profit Before Tax | £5,191 | £5,468 | £5,943 | £6,431 | £7,034 | £30,068 |
| Profit After Tax | £4,205 | £4,429 | £4,814 | £5,209 | £5,698 | £24,355 |
| Change In Property Value | £8,500 | £8,713 | £16,075 | £20,531 | £23,629 | £77,447 |
| Net Return | £12,705 | £13,141 | £20,889 | £25,740 | £29,327 | £101,802 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change