Semi Detached
B31
3 beds
1 bath
Haldon Grove, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£13,207
↗ 18%After 5 Years
Change In Property Value
£54,668
↗ 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 | £14,160 | £14,372 | £14,732 | £15,100 | £15,553 | £73,917 |
| Total Expenses | £11,438 | £11,471 | £11,517 | £11,565 | £11,621 | £57,613 |
| Profit Before Tax | £2,722 | £2,902 | £3,214 | £3,535 | £3,932 | £16,305 |
| Profit After Tax | £2,205 | £2,350 | £2,604 | £2,863 | £3,185 | £13,207 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £8,205 | £8,500 | £13,950 | £17,356 | £19,864 | £67,875 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change