Terraced B12 3 beds 2 baths

Bird Close, Belgrave Village, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£28,285

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£88,836

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,456	£24,823	£25,443	£26,079	£26,862	£127,664
Total Expenses	£18,419	£18,467	£18,540	£18,614	£18,703	£92,743
Profit Before Tax	£6,037	£6,356	£6,904	£7,465	£8,159	£34,920
Profit After Tax	£4,890	£5,148	£5,592	£6,047	£6,608	£28,285
Change In Property Value	£9,750	£9,994	£18,438	£23,550	£27,104	£88,836
Net Return	£14,640	£15,142	£24,030	£29,597	£33,712	£117,122
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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