Terraced B11 3 beds 3 baths

Gladstone Road, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£14,457

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£86,558

↗ 23%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£17,617	£17,659	£17,721	£17,785	£17,861	£88,642
Profit Before Tax	£2,784	£3,047	£3,503	£3,969	£4,546	£17,848
Profit After Tax	£2,255	£2,468	£2,837	£3,215	£3,682	£14,457
Change In Property Value	£9,500	£9,738	£17,966	£22,946	£26,409	£86,558
Net Return	£11,755	£12,206	£20,803	£26,161	£30,091	£101,015
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	83%

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