Terraced B29 3 beds 1 bath

Third Avenue, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£42,787

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£82,003

↗ 23%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£17,483	£17,535	£17,614	£17,695	£17,792	£88,120
Profit Before Tax	£9,517	£9,870	£10,476	£11,097	£11,864	£52,823
Profit After Tax	£7,709	£7,995	£8,485	£8,989	£9,610	£42,787
Change In Property Value	£9,000	£9,225	£17,020	£21,738	£25,019	£82,003
Net Return	£16,709	£17,220	£25,506	£30,727	£34,629	£124,790
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	15%	22%	27%	30%	109%

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