Terraced B12 3 beds 1 bath

Laxford Close, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£23,587

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£75,169

↗ 23%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,688	£20,998	£21,523	£22,061	£22,723	£107,994
Total Expenses	£15,662	£15,704	£15,767	£15,832	£15,909	£78,874
Profit Before Tax	£5,026	£5,294	£5,756	£6,229	£6,814	£29,120
Profit After Tax	£4,071	£4,288	£4,662	£5,046	£5,520	£23,587
Change In Property Value	£8,250	£8,456	£15,602	£19,927	£22,934	£75,169
Net Return	£12,321	£12,745	£20,264	£24,973	£28,454	£98,756
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	95%

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