Terraced B13 6 beds 2 baths

Kingswood Road, Moseley, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£31,786

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£99,087

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,276	£27,685	£28,377	£29,087	£29,959	£142,384
Total Expenses	£20,486	£20,539	£20,619	£20,701	£20,798	£103,142
Profit Before Tax	£6,790	£7,147	£7,759	£8,386	£9,161	£39,242
Profit After Tax	£5,500	£5,789	£6,285	£6,793	£7,420	£31,786
Change In Property Value	£10,875	£11,147	£20,566	£26,267	£30,231	£99,087
Net Return	£16,375	£16,936	£26,851	£33,060	£37,652	£130,873
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	27%	93%

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