Semi Detached B12 5 beds 3 baths

Vaughton Street, Birmingham, West Midlands B12

West Midlands, England · B12

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£36,822

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 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	£31,344	£31,814	£32,610	£33,425	£34,427	£163,620
Total Expenses	£23,472	£23,530	£23,621	£23,713	£23,824	£118,160
Profit Before Tax	£7,872	£8,284	£8,989	£9,712	£10,603	£45,460
Profit After Tax	£6,376	£6,710	£7,281	£7,866	£8,589	£36,822
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£18,876	£19,522	£30,920	£38,059	£43,337	£150,715
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	27%	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