Semi Detached B16 4 beds 1 bath

Graston Close, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£9,790

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£91,103

↗ 23%After 5 Years

Return On Investment

79%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£18,370	£18,411	£18,473	£18,536	£18,610	£92,400
Profit Before Tax	£1,646	£1,905	£2,351	£2,809	£3,375	£12,087
Profit After Tax	£1,334	£1,543	£1,905	£2,275	£2,734	£9,790
Change In Property Value	£9,999	£10,249	£18,909	£24,151	£27,795	£91,103
Net Return	£11,332	£11,792	£20,814	£26,426	£30,529	£100,893
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change