Terraced B12 3 beds 2 baths

Bridge Croft, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£18,122

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,296	£16,540	£16,954	£17,378	£17,899	£85,067
Total Expenses	£12,445	£12,481	£12,533	£12,586	£12,649	£62,695
Profit Before Tax	£3,851	£4,059	£4,421	£4,791	£5,250	£22,372
Profit After Tax	£3,119	£3,288	£3,581	£3,881	£4,252	£18,122
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£9,619	£9,951	£15,873	£19,581	£22,322	£77,346
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	97%

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