Terraced B32 3 beds 1 bath

Wisley Way, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,560

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£44,235

↗ 25%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,620	£10,779	£10,941	£11,215	£11,495	£55,050
Total Expenses	£7,354	£7,382	£7,408	£7,446	£7,485	£37,075
Profit Before Tax	£3,267	£3,397	£3,533	£3,768	£4,010	£17,975
Profit After Tax	£2,646	£2,752	£2,861	£3,052	£3,248	£14,560
Change In Property Value	£4,500	£8,303	£10,604	£12,204	£8,624	£44,235
Net Return	£7,146	£11,054	£13,466	£15,257	£11,873	£58,795
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	20%	24%	28%	22%	107%

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