Terraced B12 4 beds 2 baths

Highgate Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£20,854

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 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	£18,492	£18,769	£19,239	£19,720	£20,311	£96,531
Total Expenses	£14,053	£14,093	£14,150	£14,209	£14,279	£70,785
Profit Before Tax	£4,439	£4,677	£5,088	£5,510	£6,032	£25,746
Profit After Tax	£3,595	£3,788	£4,122	£4,463	£4,886	£20,854
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£10,970	£11,348	£18,069	£22,277	£25,388	£88,051
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