Terraced B30 4 beds 1 bath

Pershore Road, Kings Norton, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,056

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£41,778

↗ 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	£9,348	£9,488	£9,631	£9,871	£10,118	£48,456
Total Expenses	£6,905	£6,931	£6,956	£6,990	£7,025	£34,807
Profit Before Tax	£2,443	£2,557	£2,675	£2,881	£3,093	£13,649
Profit After Tax	£1,979	£2,071	£2,167	£2,334	£2,505	£11,056
Change In Property Value	£4,250	£7,841	£10,015	£11,526	£8,145	£41,778
Net Return	£6,229	£9,913	£12,182	£13,860	£10,650	£52,834
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	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