Terraced B35 3 beds 1 bath

Orchard Meadow Walk, Birmingham B35

West Midlands, England · B35

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£8,739

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£45,464

↗ 25%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,252	£9,391	£9,532	£9,770	£10,014	£47,959
Total Expenses	£7,378	£7,404	£7,428	£7,463	£7,498	£37,170
Profit Before Tax	£1,874	£1,987	£2,103	£2,307	£2,517	£10,788
Profit After Tax	£1,518	£1,609	£1,704	£1,869	£2,038	£8,739
Change In Property Value	£4,625	£8,533	£10,899	£12,543	£8,864	£45,464
Net Return	£6,143	£10,142	£12,602	£14,412	£10,902	£54,203
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	26%	19%	96%

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