Terraced B18 2 beds 1 bath

Spring Grove Gardens, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£11,888

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£8,770	£8,798	£8,837	£8,878	£8,924	£44,207
Profit Before Tax	£2,511	£2,651	£2,898	£3,151	£3,465	£14,676
Profit After Tax	£2,034	£2,148	£2,347	£2,552	£2,807	£11,888
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,534	£6,760	£10,858	£13,422	£15,316	£52,889
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

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