Terraced B11 4 beds 2 baths

Priestley Road, Sparkbrook, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£24,001

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£60,209

↗ 25%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,824	£16,220	£16,625	£79,620
Total Expenses	£9,919	£9,954	£9,988	£10,038	£10,089	£49,989
Profit Before Tax	£5,441	£5,636	£5,836	£6,182	£6,536	£29,631
Profit After Tax	£4,407	£4,565	£4,727	£5,007	£5,294	£24,001
Change In Property Value	£6,125	£11,301	£14,433	£16,612	£11,739	£60,209
Net Return	£10,532	£15,866	£19,161	£21,619	£17,033	£84,211
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%

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