Terraced B18 2 beds 1 bath

Eva Road, Winson Green, Birmingham B18

West Midlands, England · B18

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£9,201

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£7,162	£7,188	£7,221	£7,256	£7,296	£36,123
Profit Before Tax	£1,934	£2,045	£2,242	£2,444	£2,695	£11,359
Profit After Tax	£1,566	£1,656	£1,816	£1,979	£2,183	£9,201
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£5,191	£5,372	£8,671	£10,735	£12,260	£42,230
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	28%	95%

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