Terraced B6 2 beds 1 bath

Electric Avenue, Witton, Birmingham B6

West Midlands, England · B6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£13,311

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£39,320

↗ 25%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,600	£9,744	£9,890	£10,137	£10,391	£49,762
Total Expenses	£6,608	£6,635	£6,660	£6,695	£6,731	£33,329
Profit Before Tax	£2,992	£3,109	£3,230	£3,442	£3,660	£16,434
Profit After Tax	£2,424	£2,518	£2,617	£2,788	£2,965	£13,311
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£6,424	£9,898	£12,043	£13,637	£10,631	£52,632
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	107%

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