Terraced B14 3 beds 3 baths

Louise Croft, Birmingham B14

West Midlands, England · B14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£16,586

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£11,527	£11,561	£11,610	£11,660	£11,719	£58,076
Profit Before Tax	£3,521	£3,713	£4,046	£4,387	£4,810	£20,477
Profit After Tax	£2,852	£3,007	£3,277	£3,554	£3,896	£16,586
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£8,852	£9,157	£14,624	£18,046	£20,575	£71,254
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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