Semi Detached B31 2 beds 1 bath

Greenslade Croft, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£15,145

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,936	£16,175	£16,579	£16,994	£17,504	£83,188
Total Expenses	£12,806	£12,841	£12,892	£12,945	£13,006	£64,491
Profit Before Tax	£3,130	£3,334	£3,687	£4,049	£4,497	£18,697
Profit After Tax	£2,535	£2,700	£2,986	£3,280	£3,643	£15,145
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£9,285	£9,619	£15,752	£19,584	£22,407	£76,647
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	92%

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