Terraced B33 3 beds 1 bath

Neston Grove, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£10,200

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,696

↗ 23%After 5 Years

Return On Investment

91%

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	£11,892	£12,070	£12,372	£12,681	£13,062	£62,078
Total Expenses	£9,823	£9,852	£9,893	£9,935	£9,983	£49,485
Profit Before Tax	£2,069	£2,218	£2,479	£2,747	£3,078	£12,592
Profit After Tax	£1,676	£1,797	£2,008	£2,225	£2,494	£10,200
Change In Property Value	£5,125	£5,253	£9,692	£12,379	£14,247	£46,696
Net Return	£6,801	£7,050	£11,700	£14,604	£16,740	£56,896
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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