Terraced B42 3 beds 1 bath

Old Walsall Rd, Birmingham B42

West Midlands, England · B42

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£9,419

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,464

↗ 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	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£7,396	£7,422	£7,447	£7,482	£7,517	£37,263
Profit Before Tax	£2,036	£2,151	£2,270	£2,478	£2,692	£11,628
Profit After Tax	£1,650	£1,743	£1,839	£2,008	£2,180	£9,419
Change In Property Value	£4,625	£8,533	£10,899	£12,543	£8,864	£45,464
Net Return	£6,275	£10,276	£12,738	£14,551	£11,044	£54,883
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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