Terraced B32 2 beds 1 bath

Aubrey Road, Quinton, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£78,100First Year

Profit From Rental Income

After 5 Years

£21,616

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£62,913

↗ 25%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,108	£15,335	£15,565	£15,954	£16,353	£78,314
Total Expenses	£10,248	£10,283	£10,316	£10,365	£10,416	£51,628
Profit Before Tax	£4,860	£5,052	£5,249	£5,588	£5,937	£26,686
Profit After Tax	£3,937	£4,092	£4,251	£4,527	£4,809	£21,616
Change In Property Value	£6,400	£11,808	£15,081	£17,357	£12,266	£62,913
Net Return	£10,337	£15,900	£19,333	£21,884	£17,075	£84,528
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	108%

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