Terraced B9 2 beds 1 bath

Bordesley Green, Birmingham B9

West Midlands, England · B9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£16,930

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£46,693

↗ 25%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,766	£11,942	£12,241	£12,547	£60,088
Total Expenses	£7,772	£7,802	£7,830	£7,871	£7,912	£39,187
Profit Before Tax	£3,820	£3,964	£4,112	£4,370	£4,635	£20,901
Profit After Tax	£3,094	£3,210	£3,331	£3,540	£3,754	£16,930
Change In Property Value	£4,750	£8,764	£11,193	£12,882	£9,104	£46,693
Net Return	£7,844	£11,974	£14,524	£16,422	£12,858	£63,623
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	14%	21%	25%	28%	22%	110%

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