Terraced B31 2 beds 0 baths

Ingoldsby Road, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£7,146

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£33,029

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,556	£8,684	£8,901	£9,124	£9,398	£44,663
Total Expenses	£7,108	£7,133	£7,165	£7,198	£7,237	£35,842
Profit Before Tax	£1,448	£1,552	£1,736	£1,926	£2,161	£8,822
Profit After Tax	£1,172	£1,257	£1,406	£1,560	£1,751	£7,146
Change In Property Value	£3,625	£3,716	£6,855	£8,756	£10,077	£33,029
Net Return	£4,797	£4,972	£8,262	£10,315	£11,828	£40,175
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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