Semi Detached B17 3 beds 1 bath

Grove Lane, Harborne, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£8,007

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 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	£17,016	£17,271	£17,703	£18,146	£18,690	£88,826
Total Expenses	£15,691	£15,728	£15,782	£15,837	£15,902	£78,941
Profit Before Tax	£1,325	£1,543	£1,921	£2,308	£2,788	£9,885
Profit After Tax	£1,073	£1,250	£1,556	£1,870	£2,258	£8,007
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£9,573	£9,962	£17,631	£22,401	£25,887	£85,454
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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