Terraced B24 3 beds 2 baths

Hart Road, Birmingham B24

West Midlands, England · B24

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£15,818

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 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	£14,424	£14,640	£15,006	£15,382	£15,843	£75,295
Total Expenses	£11,068	£11,101	£11,148	£11,197	£11,253	£55,767
Profit Before Tax	£3,356	£3,540	£3,858	£4,185	£4,590	£19,529
Profit After Tax	£2,719	£2,867	£3,125	£3,390	£3,718	£15,818
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£8,469	£8,761	£13,999	£17,278	£19,702	£68,209
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	13%	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