Terraced
B21
3 beds
1 bath
Grasmere Road, Birmingham B21
West Midlands, England · B21
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,701
↗ 22%After 5 Years
Change In Property Value
£43,279
↗ 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 | £11,916 | £12,095 | £12,397 | £12,707 | £13,088 | £62,203 |
| Total Expenses | £9,230 | £9,259 | £9,300 | £9,342 | £9,391 | £46,522 |
| Profit Before Tax | £2,686 | £2,836 | £3,097 | £3,365 | £3,697 | £15,681 |
| Profit After Tax | £2,176 | £2,297 | £2,508 | £2,726 | £2,995 | £12,701 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £6,926 | £7,166 | £11,491 | £14,199 | £16,199 | £55,981 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 28% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change