Terraced B35 4 beds 4 baths

Tangmere Drive, Birmingham B35

West Midlands, England · B35

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,956

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£58,981

↗ 25%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£9,422	£9,453	£9,481	£9,522	£9,565	£47,443
Profit Before Tax	£2,578	£2,727	£2,882	£3,149	£3,424	£14,760
Profit After Tax	£2,088	£2,209	£2,334	£2,551	£2,773	£11,956
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£8,088	£13,279	£16,473	£18,824	£14,273	£70,937
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	23%	26%	20%	97%

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