Terraced B11 2 beds 1 bath

Fox Crescent, Fernley Road, Sparkhill, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£15,471

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£40,549

↗ 25%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,344	£10,499	£10,657	£10,923	£11,196	£53,619
Total Expenses	£6,843	£6,871	£6,897	£6,934	£6,972	£34,519
Profit Before Tax	£3,501	£3,628	£3,759	£3,989	£4,224	£19,100
Profit After Tax	£2,836	£2,939	£3,045	£3,231	£3,421	£15,471
Change In Property Value	£4,125	£7,611	£9,720	£11,187	£7,906	£40,549
Net Return	£6,961	£10,549	£12,766	£14,418	£11,327	£56,021
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	21%	25%	29%	22%	111%

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