Terraced B18 2 beds 1 bath

Spring Grove Gardens, Birmingham, West Midlands B18

West Midlands, England · B18

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£13,477

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£45,546

↗ 23%After 5 Years

Return On Investment

97%

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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£9,687	£9,717	£9,760	£9,803	£9,854	£48,822
Profit Before Tax	£2,853	£3,011	£3,286	£3,569	£3,919	£16,639
Profit After Tax	£2,311	£2,439	£2,662	£2,891	£3,175	£13,477
Change In Property Value	£4,999	£5,124	£9,453	£12,074	£13,896	£45,546
Net Return	£7,310	£7,562	£12,115	£14,965	£17,071	£59,023
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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