Terraced B32 2 beds 1 bath

Aubrey Road, Quinton, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£78,100First Year

Profit From Rental Income

After 5 Years

£14,974

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£58,313

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£12,187	£12,221	£12,271	£12,322	£12,381	£61,382
Profit Before Tax	£3,113	£3,308	£3,647	£3,994	£4,424	£18,486
Profit After Tax	£2,522	£2,680	£2,954	£3,235	£3,583	£14,974
Change In Property Value	£6,400	£6,560	£12,103	£15,458	£17,791	£58,313
Net Return	£8,922	£9,240	£15,057	£18,694	£21,375	£73,287
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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