Terraced B13 2 beds 1 bath

Chandos Avenue, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£81,232First Year

Profit From Rental Income

After 5 Years

£26,118

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£65,112

↗ 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	£16,608	£16,857	£17,110	£17,538	£17,976	£86,089
Total Expenses	£10,686	£10,723	£10,759	£10,812	£10,866	£53,845
Profit Before Tax	£5,922	£6,134	£6,351	£6,726	£7,110	£32,244
Profit After Tax	£4,797	£4,969	£5,145	£5,448	£5,759	£26,118
Change In Property Value	£6,624	£12,221	£15,609	£17,964	£12,695	£65,112
Net Return	£11,421	£17,189	£20,753	£23,412	£18,454	£91,230
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	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