Terraced B29 3 beds 1 bath

Paganel Road, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£25,937

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£11,114	£11,151	£11,204	£11,259	£11,324	£56,053
Profit Before Tax	£5,758	£5,974	£6,349	£6,733	£7,208	£32,022
Profit After Tax	£4,664	£4,839	£5,143	£5,454	£5,838	£25,937
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£10,289	£10,605	£15,780	£19,040	£21,475	£77,189
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	15%	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