Terraced B12 3 beds 2 baths

Bird Close, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£92,187First Year

Profit From Rental Income

After 5 Years

£20,973

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,481

↗ 23%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,576	£18,855	£19,326	£19,809	£20,403	£96,969
Total Expenses	£14,111	£14,151	£14,209	£14,268	£14,338	£71,076
Profit Before Tax	£4,465	£4,704	£5,117	£5,541	£6,065	£25,893
Profit After Tax	£3,616	£3,810	£4,145	£4,488	£4,913	£20,973
Change In Property Value	£7,406	£7,591	£14,006	£17,889	£20,589	£67,481
Net Return	£11,023	£11,402	£18,151	£22,377	£25,502	£88,455
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%

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