Terraced B29 6 beds 2 baths

Raddlebarn Road, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£65,250

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£108,131

↗ 25%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,000	£33,495	£33,997	£34,847	£35,719	£171,058
Total Expenses	£17,957	£18,019	£18,079	£18,175	£18,273	£90,503
Profit Before Tax	£15,043	£15,476	£15,918	£16,672	£17,446	£80,555
Profit After Tax	£12,185	£12,536	£12,894	£13,505	£14,131	£65,250
Change In Property Value	£11,000	£20,295	£25,921	£29,833	£21,082	£108,131
Net Return	£23,185	£32,831	£38,815	£43,338	£35,213	£173,381
Return From Rental Income (%)	9%	9%	9%	9%	10%	46%
Total Net Return (%)	16%	23%	27%	30%	25%	122%

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