Terraced B21 3 beds 1 bath

Paddington Road, Birmingham B21

West Midlands, England · B21

Initial Investment

First Year

£50,485First Year

Profit From Rental Income

After 5 Years

£15,478

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£40,537

↗ 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	£6,842	£6,870	£6,896	£6,933	£6,971	£34,511
Profit Before Tax	£3,502	£3,629	£3,761	£3,990	£4,225	£19,108
Profit After Tax	£2,837	£2,940	£3,046	£3,232	£3,423	£15,478
Change In Property Value	£4,124	£7,608	£9,718	£11,184	£7,903	£40,537
Net Return	£6,961	£10,548	£12,764	£14,416	£11,326	£56,015
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