Terraced B12 3 beds 2 baths

Fir Avenue, Balsall Heath B12

West Midlands, England · B12

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£27,739

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£68,811

↗ 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	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£11,265	£11,303	£11,340	£11,396	£11,453	£56,758
Profit Before Tax	£6,291	£6,516	£6,746	£7,143	£7,549	£34,245
Profit After Tax	£5,096	£5,278	£5,464	£5,786	£6,115	£27,739
Change In Property Value	£7,000	£12,915	£16,495	£18,985	£13,416	£68,811
Net Return	£12,096	£18,193	£21,960	£24,770	£19,531	£96,550
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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