Terraced B9 3 beds 1 bath

Cherrywood Road, Birmingham B9

West Midlands, England · B9

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£13,901

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,320

↗ 25%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,051	£10,302	£10,560	£50,571
Total Expenses	£6,624	£6,651	£6,676	£6,711	£6,748	£33,409
Profit Before Tax	£3,132	£3,252	£3,375	£3,591	£3,812	£17,162
Profit After Tax	£2,537	£2,634	£2,734	£2,908	£3,088	£13,901
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£6,537	£10,014	£12,160	£13,757	£10,754	£53,221
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	109%

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