Terraced B12 3 beds 2 baths

Birchwood Crescent, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£18,551

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£60,363

↗ 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	£16,620	£16,869	£17,291	£17,723	£18,255	£86,759
Total Expenses	£12,676	£12,712	£12,765	£12,819	£12,883	£63,856
Profit Before Tax	£3,944	£4,157	£4,526	£4,904	£5,372	£22,903
Profit After Tax	£3,195	£3,367	£3,666	£3,972	£4,351	£18,551
Change In Property Value	£6,625	£6,791	£12,529	£16,002	£18,417	£60,363
Net Return	£9,820	£10,158	£16,195	£19,974	£22,768	£78,914
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