Terraced B30 2 beds 1 bath

Rowheath Road, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£15,316

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£55,294

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,372	£12,558	£12,746	£13,065	£13,391	£64,131
Total Expenses	£8,977	£9,008	£9,037	£9,079	£9,122	£45,222
Profit Before Tax	£3,395	£3,550	£3,709	£3,986	£4,269	£18,909
Profit After Tax	£2,750	£2,875	£3,004	£3,228	£3,458	£15,316
Change In Property Value	£5,625	£10,378	£13,255	£15,255	£10,781	£55,294
Net Return	£8,375	£13,254	£16,260	£18,484	£14,238	£70,611
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	103%

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