Semi Detached B33 3 beds 1 bath

Neachley Grove, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£4,676

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,496	£11,668	£11,960	£12,259	£12,627	£60,011
Total Expenses	£10,775	£10,804	£10,844	£10,884	£10,932	£54,238
Profit Before Tax	£721	£865	£1,117	£1,375	£1,695	£5,773
Profit After Tax	£584	£701	£904	£1,114	£1,373	£4,676
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£6,334	£6,594	£11,778	£15,002	£17,357	£57,066
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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