Terraced B32 3 beds 1 bath

Scotland Lane, Birmingham, West Midlands B32

West Midlands, England · B32

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£11,945

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 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	£12,984	£13,179	£13,508	£13,846	£14,261	£67,778
Total Expenses	£10,527	£10,558	£10,602	£10,646	£10,699	£53,031
Profit Before Tax	£2,457	£2,621	£2,907	£3,200	£3,563	£14,747
Profit After Tax	£1,990	£2,123	£2,354	£2,592	£2,886	£11,945
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£7,490	£7,760	£12,756	£15,876	£18,175	£62,058
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