Terraced B31 3 beds 1 bath

Norrington Grove, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£12,868

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£11,210	£11,242	£11,288	£11,335	£11,390	£56,464
Profit Before Tax	£2,650	£2,826	£3,132	£3,445	£3,834	£15,887
Profit After Tax	£2,147	£2,289	£2,537	£2,791	£3,105	£12,868
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£8,022	£8,311	£13,647	£16,981	£19,437	£66,398
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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