Detached B28 3 beds 1 bath

Glaisdale Road, Hall Green B28

West Midlands, England · B28

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£7,723

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£74,030

↗ 23%After 5 Years

Return On Investment

80%

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	£16,308	£16,553	£16,966	£17,391	£17,912	£85,130
Total Expenses	£15,025	£15,061	£15,113	£15,167	£15,229	£75,596
Profit Before Tax	£1,283	£1,491	£1,853	£2,224	£2,683	£9,534
Profit After Tax	£1,039	£1,208	£1,501	£1,801	£2,173	£7,723
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£9,164	£9,536	£16,866	£21,426	£24,760	£81,753
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

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