Terraced B33 3 beds 1 bath

Giles Close, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£4,831

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,748	£11,924	£12,222	£12,528	£12,904	£61,326
Total Expenses	£10,998	£11,028	£11,068	£11,110	£11,158	£55,362
Profit Before Tax	£750	£897	£1,154	£1,418	£1,746	£5,965
Profit After Tax	£607	£726	£935	£1,149	£1,414	£4,831
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£6,482	£6,748	£12,045	£15,339	£17,746	£58,361
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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