Terraced
B29
2 beds
1 bath
Holly Grove, Hubert Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£35,303
↗ 38%After 5 Years
Change In Property Value
£68,336
↗ 23%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £14,653 | £14,698 | £14,766 | £14,835 | £14,918 | £73,869 |
| Profit Before Tax | £7,848 | £8,140 | £8,643 | £9,159 | £9,796 | £43,584 |
| Profit After Tax | £6,356 | £6,593 | £7,001 | £7,418 | £7,935 | £35,303 |
| Change In Property Value | £7,500 | £7,688 | £14,183 | £18,115 | £20,849 | £68,336 |
| Net Return | £13,856 | £14,281 | £21,184 | £25,534 | £28,784 | £103,639 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 31% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change