Terraced B43 3 beds 1 bath

Rippingille Road, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£12,431

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£54,066

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,782	£12,076	£12,378	£59,279
Total Expenses	£8,722	£8,752	£8,779	£8,819	£8,860	£43,933
Profit Before Tax	£2,714	£2,856	£3,002	£3,257	£3,518	£15,347
Profit After Tax	£2,198	£2,313	£2,432	£2,638	£2,850	£12,431
Change In Property Value	£5,500	£10,148	£12,961	£14,916	£10,541	£54,066
Net Return	£7,698	£12,461	£15,392	£17,555	£13,390	£66,496
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	11%	19%	23%	26%	20%	99%

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