Terraced B32 6 beds 5 baths

West Boulevard, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£90,364

↗ 71%After 5 Years

Change In Property Value

After 5 Years

£89,975

↗ 23%After 5 Years

Return On Investment

142%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,980	£41,595	£42,635	£43,700	£45,011	£213,921
Total Expenses	£20,270	£20,343	£20,457	£20,575	£20,717	£102,361
Profit Before Tax	£20,710	£21,252	£22,177	£23,126	£24,295	£111,560
Profit After Tax	£16,775	£17,214	£17,964	£18,732	£19,679	£90,364
Change In Property Value	£9,875	£10,122	£18,675	£23,852	£27,451	£89,975
Net Return	£26,650	£27,336	£36,638	£42,584	£47,130	£180,339
Return From Rental Income (%)	13%	14%	14%	15%	16%	71%
Total Net Return (%)	21%	22%	29%	34%	37%	142%

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