Terraced B13 2 beds 1 bath

Chandos Avenue, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£81,232First Year

Profit From Rental Income

After 5 Years

£18,513

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£60,352

↗ 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	£16,608	£16,857	£17,279	£17,711	£18,242	£86,696
Total Expenses	£12,673	£12,709	£12,762	£12,816	£12,880	£63,840
Profit Before Tax	£3,935	£4,148	£4,517	£4,894	£5,362	£22,856
Profit After Tax	£3,188	£3,360	£3,658	£3,964	£4,343	£18,513
Change In Property Value	£6,624	£6,789	£12,526	£15,999	£18,413	£60,352
Net Return	£9,811	£10,149	£16,185	£19,963	£22,756	£78,865
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	12%	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