Terraced B12 3 beds 1 bath

Ombersley Road, Sparkbrook, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£17,626

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,464

↗ 25%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,604	£11,778	£11,955	£12,254	£12,560	£60,150
Total Expenses	£7,613	£7,643	£7,671	£7,711	£7,752	£38,389
Profit Before Tax	£3,991	£4,135	£4,284	£4,543	£4,808	£21,761
Profit After Tax	£3,233	£3,350	£3,470	£3,680	£3,894	£17,626
Change In Property Value	£4,625	£8,533	£10,899	£12,543	£8,864	£45,464
Net Return	£7,858	£11,883	£14,369	£16,223	£12,758	£63,091
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	23%	112%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change