Semi Detached B33 4 beds 1 bath

Redthorn Grove, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£5,033

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

82%

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	£12,012	£12,192	£12,497	£12,809	£13,194	£62,704
Total Expenses	£11,223	£11,253	£11,294	£11,336	£11,385	£56,491
Profit Before Tax	£789	£939	£1,203	£1,473	£1,808	£6,213
Profit After Tax	£639	£761	£974	£1,193	£1,465	£5,033
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£6,639	£6,911	£12,321	£15,686	£18,144	£59,701
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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