Terraced B29 3 beds 1 bath

Brinklow Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£32,321

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£55,294

↗ 25%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,872	£17,125	£17,382	£17,817	£18,262	£87,457
Total Expenses	£9,427	£9,464	£9,500	£9,554	£9,609	£47,555
Profit Before Tax	£7,445	£7,661	£7,882	£8,262	£8,652	£39,903
Profit After Tax	£6,031	£6,205	£6,384	£6,692	£7,009	£32,321
Change In Property Value	£5,625	£10,378	£13,255	£15,255	£10,781	£55,294
Net Return	£11,656	£16,583	£19,639	£21,948	£17,789	£87,615
Return From Rental Income (%)	9%	9%	9%	10%	10%	47%
Total Net Return (%)	17%	24%	29%	32%	26%	128%

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