Terraced B28 3 beds 2 baths

Birchmoor Close, Birmingham B28

West Midlands, England · B28

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£27,472

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£86,558

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,820	£24,177	£24,782	£25,401	£26,163	£124,344
Total Expenses	£17,959	£18,006	£18,077	£18,150	£18,237	£90,428
Profit Before Tax	£5,862	£6,172	£6,705	£7,251	£7,927	£33,916
Profit After Tax	£4,748	£4,999	£5,431	£5,874	£6,421	£27,472
Change In Property Value	£9,500	£9,738	£17,966	£22,946	£26,409	£86,558
Net Return	£14,248	£14,736	£23,397	£28,820	£32,830	£114,030
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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