Terraced B27 3 beds 1 bath

Florence Road, Acocks Green, Birmingham B27

West Midlands, England · B27

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£19,112

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,905

↗ 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	£12,480	£12,667	£12,857	£13,179	£13,508	£64,691
Total Expenses	£8,151	£8,182	£8,211	£8,254	£8,298	£41,096
Profit Before Tax	£4,329	£4,485	£4,646	£4,925	£5,211	£23,596
Profit After Tax	£3,507	£3,633	£3,763	£3,989	£4,221	£19,112
Change In Property Value	£4,975	£9,179	£11,723	£13,493	£9,535	£48,905
Net Return	£8,482	£12,812	£15,487	£17,482	£13,755	£68,017
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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