Terraced B31 2 beds 1 bath

Honiton Crescent, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,376

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,620	£10,779	£11,049	£11,325	£11,665	£55,438
Total Expenses	£8,704	£8,731	£8,769	£8,807	£8,852	£43,862
Profit Before Tax	£1,917	£2,048	£2,280	£2,518	£2,813	£11,576
Profit After Tax	£1,552	£1,659	£1,847	£2,039	£2,278	£9,376
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,052	£6,272	£10,357	£12,909	£14,788	£50,378
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	92%

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