Terraced
B29
2 beds
1 bath
Holly Grove, Hubert Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£33,421
↗ 38%After 5 Years
Change In Property Value
£64,919
↗ 23%After 5 Years
Return On Investment
111%
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 | £21,372 | £21,693 | £22,235 | £22,791 | £23,474 | £111,565 |
| Total Expenses | £13,945 | £13,988 | £14,053 | £14,120 | £14,199 | £70,304 |
| Profit Before Tax | £7,427 | £7,704 | £8,182 | £8,671 | £9,276 | £41,261 |
| Profit After Tax | £6,016 | £6,241 | £6,627 | £7,024 | £7,513 | £33,421 |
| Change In Property Value | £7,125 | £7,303 | £13,474 | £17,210 | £19,807 | £64,919 |
| Net Return | £13,141 | £13,544 | £20,102 | £24,233 | £27,320 | £98,340 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 31% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change