Terraced B30 2 beds 1 bath

Twyning Road, Stirchley, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£19,968

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£70,040

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,146	£16,549	£16,963	£81,237
Total Expenses	£11,237	£11,273	£11,307	£11,358	£11,410	£56,585
Profit Before Tax	£4,435	£4,634	£4,838	£5,191	£5,553	£24,652
Profit After Tax	£3,592	£3,754	£3,919	£4,205	£4,498	£19,968
Change In Property Value	£7,125	£13,146	£16,790	£19,324	£13,655	£70,040
Net Return	£10,717	£16,899	£20,709	£23,529	£18,153	£90,007
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	23%	27%	21%	102%

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