Terraced B12 4 beds 3 baths

Parkes Avenue, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£37,636

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£116,170

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,980	£32,460	£33,271	£34,103	£35,126	£166,940
Total Expenses	£23,932	£23,992	£24,084	£24,178	£24,291	£120,476
Profit Before Tax	£8,048	£8,468	£9,188	£9,925	£10,835	£46,464
Profit After Tax	£6,519	£6,859	£7,442	£8,039	£8,777	£37,636
Change In Property Value	£12,750	£13,069	£24,112	£30,796	£35,444	£116,170
Net Return	£19,269	£19,928	£31,554	£38,836	£44,220	£153,806
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	26%	92%

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