Terraced B67 3 beds 1 bath

Rathbone Road, Bearwood B67

West Midlands, England · B67

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£17,450

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£65,124

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,531	£14,749	£15,117	£15,495	£74,208
Total Expenses	£10,458	£10,492	£10,524	£10,571	£10,620	£52,665
Profit Before Tax	£3,858	£4,039	£4,225	£4,546	£4,876	£21,543
Profit After Tax	£3,125	£3,271	£3,422	£3,682	£3,949	£17,450
Change In Property Value	£6,625	£12,223	£15,612	£17,968	£12,697	£65,124
Net Return	£9,750	£15,495	£19,034	£21,650	£16,646	£82,574
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	102%

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