Terraced B32 3 beds 1 bath

Ambleside, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£12,238

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,272	£13,471	£13,808	£14,153	£14,578	£69,282
Total Expenses	£10,754	£10,785	£10,830	£10,875	£10,929	£54,173
Profit Before Tax	£2,518	£2,686	£2,978	£3,278	£3,649	£15,108
Profit After Tax	£2,040	£2,175	£2,412	£2,655	£2,956	£12,238
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£7,665	£7,941	£13,050	£16,241	£18,593	£63,489
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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