Terraced B30 1 bed 1 bath

Sparrey Drive, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£11,447

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,007

↗ 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	£9,624	£9,768	£9,915	£10,163	£10,417	£49,887
Total Expenses	£7,093	£7,120	£7,145	£7,180	£7,216	£35,754
Profit Before Tax	£2,531	£2,648	£2,770	£2,983	£3,201	£14,133
Profit After Tax	£2,050	£2,145	£2,244	£2,416	£2,593	£11,447
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£6,425	£10,217	£12,553	£14,281	£10,977	£54,454
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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