Terraced B31 4 beds 3 baths

Elm Drive, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£22,467

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£87,697

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,716	£23,057	£23,633	£24,224	£24,951	£118,581
Total Expenses	£18,046	£18,092	£18,160	£18,230	£18,314	£90,843
Profit Before Tax	£4,670	£4,965	£5,473	£5,994	£6,637	£27,737
Profit After Tax	£3,782	£4,021	£4,433	£4,855	£5,376	£22,467
Change In Property Value	£9,625	£9,866	£18,202	£23,248	£26,756	£87,697
Net Return	£13,407	£13,887	£22,635	£28,103	£32,132	£110,164
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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