Semi Detached
B29
2 beds
1 bath
Gristhorpe Road, Selly Park / Stirchley, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£6,076
↗ 7%After 5 Years
Change In Property Value
£62,641
↗ 23%After 5 Years
Return On Investment
81%
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 | £13,764 | £13,970 | £14,320 | £14,678 | £15,118 | £71,850 |
| Total Expenses | £12,787 | £12,819 | £12,865 | £12,912 | £12,966 | £64,349 |
| Profit Before Tax | £977 | £1,151 | £1,455 | £1,766 | £2,152 | £7,501 |
| Profit After Tax | £791 | £933 | £1,178 | £1,431 | £1,743 | £6,076 |
| Change In Property Value | £6,875 | £7,047 | £13,001 | £16,606 | £19,112 | £62,641 |
| Net Return | £7,666 | £7,979 | £14,180 | £18,036 | £20,855 | £68,717 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change