Terraced B5 3 beds 2 baths

Spooner Croft, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£30,445

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£79,870

↗ 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	£19,824	£20,121	£20,423	£20,934	£21,457	£102,759
Total Expenses	£12,939	£12,982	£13,022	£13,083	£13,146	£65,173
Profit Before Tax	£6,885	£7,140	£7,401	£7,850	£8,311	£37,587
Profit After Tax	£5,577	£5,783	£5,995	£6,359	£6,732	£30,445
Change In Property Value	£8,125	£14,991	£19,146	£22,036	£15,572	£79,870
Net Return	£13,702	£20,774	£25,141	£28,394	£22,304	£110,315
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
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