Terraced B29 3 beds 1 bath

Rachel Gardens, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£27,820

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£11,822	£11,861	£11,917	£11,975	£12,043	£59,617
Profit Before Tax	£6,178	£6,409	£6,810	£7,220	£7,728	£34,345
Profit After Tax	£5,004	£5,192	£5,516	£5,848	£6,260	£27,820
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£11,004	£11,342	£16,863	£20,341	£22,939	£82,488
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