Semi Detached
B30
3 beds
0 baths
Hood Grove, Birmingham, West Midlands B30
West Midlands, England · B30
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£7,130
↗ 12%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,452 | £10,609 | £10,874 | £11,146 | £11,480 | £54,561 |
| Total Expenses | £9,083 | £9,111 | £9,148 | £9,186 | £9,230 | £45,758 |
| Profit Before Tax | £1,369 | £1,498 | £1,726 | £1,960 | £2,250 | £8,803 |
| Profit After Tax | £1,109 | £1,214 | £1,398 | £1,587 | £1,823 | £7,130 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £5,859 | £6,082 | £10,381 | £13,061 | £15,027 | £50,409 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change