Terraced B11 4 beds 1 bath

Doris Road, Sparkhill, Birmingham, West Midlands B11

West Midlands, England · B11

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£32,531

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£79,870

↗ 25%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,376	£20,682	£20,992	£21,517	£22,055	£105,621
Total Expenses	£12,994	£13,038	£13,079	£13,142	£13,206	£65,459
Profit Before Tax	£7,382	£7,644	£7,913	£8,375	£8,848	£40,162
Profit After Tax	£5,979	£6,192	£6,410	£6,784	£7,167	£32,531
Change In Property Value	£8,125	£14,991	£19,146	£22,036	£15,572	£79,870
Net Return	£14,104	£21,182	£25,556	£28,819	£22,739	£112,401
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	25%	28%	22%	110%

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