Terraced B73 2 beds 2 baths

276 Highbridge Road Birmingham, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£6,700First Year

Profit From Rental Income

After 5 Years

£-1,302

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£4,669

↗ 25%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£936	£950	£964	£988	£1,013	£4,852
Total Expenses	£1,205	£1,219	£1,231	£1,243	£1,257	£6,154
Profit Before Tax	£-269	£-269	£-266	£-255	£-243	£-1,302
Profit After Tax	£-269	£-269	£-266	£-255	£-243	£-1,302
Change In Property Value	£475	£876	£1,119	£1,288	£910	£4,669
Net Return	£206	£608	£853	£1,033	£667	£3,367
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-19%
Total Net Return (%)	3%	9%	13%	15%	10%	50%

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