Terraced B29 3 beds 1 bath

Ilmington Road, Weoley Castle, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£26,595

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£52,391

↗ 23%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,256	£17,515	£17,953	£18,402	£18,954	£90,079
Total Expenses	£11,351	£11,388	£11,443	£11,499	£11,564	£57,245
Profit Before Tax	£5,905	£6,127	£6,510	£6,903	£7,389	£32,834
Profit After Tax	£4,783	£4,963	£5,273	£5,591	£5,985	£26,595
Change In Property Value	£5,750	£5,894	£10,874	£13,888	£15,984	£52,391
Net Return	£10,533	£10,856	£16,147	£19,480	£21,970	£78,986
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	16%	23%	28%	31%	113%

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