Terraced B29 3 beds 1 bath

Hubert Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£49,185

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£82,327

↗ 25%After 5 Years

Return On Investment

124%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,128	£25,505	£25,887	£26,535	£27,198	£130,253
Total Expenses	£13,791	£13,842	£13,890	£13,965	£14,042	£69,531
Profit Before Tax	£11,337	£11,663	£11,997	£12,569	£13,156	£60,722
Profit After Tax	£9,183	£9,447	£9,718	£10,181	£10,656	£49,185
Change In Property Value	£8,375	£15,452	£19,735	£22,714	£16,051	£82,327
Net Return	£17,558	£24,899	£29,453	£32,895	£26,707	£131,512
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	24%	28%	31%	25%	124%

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