Semi Detached B13 3 beds 1 bath

Tilbury Grove, Moseley, Birmingham, West Midlands B13

West Midlands, England · B13

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£29,821

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£93,392

↗ 23%After 5 Years

Return On Investment

93%

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	£25,704	£26,090	£26,742	£27,410	£28,233	£134,178
Total Expenses	£19,337	£19,387	£19,463	£19,541	£19,634	£97,362
Profit Before Tax	£6,367	£6,702	£7,279	£7,869	£8,599	£36,816
Profit After Tax	£5,157	£5,429	£5,896	£6,374	£6,965	£29,821
Change In Property Value	£10,250	£10,506	£19,384	£24,758	£28,494	£93,392
Net Return	£15,407	£15,935	£25,280	£31,132	£35,459	£123,213
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	93%

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