Semi Detached B16 3 beds 2 baths

Brewers Square, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£29,552

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 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	£23,100	£23,446	£24,033	£24,633	£25,372	£120,585
Total Expenses	£16,696	£16,742	£16,812	£16,883	£16,967	£84,101
Profit Before Tax	£6,404	£6,704	£7,221	£7,751	£8,405	£36,485
Profit After Tax	£5,187	£5,430	£5,849	£6,278	£6,808	£29,552
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£13,937	£14,399	£22,396	£27,413	£31,132	£109,277
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	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