Terraced B33 3 beds 1 bath

Elmstead Avenue, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,410

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,004	£11,169	£11,448	£11,734	£12,087	£57,442
Total Expenses	£10,329	£10,357	£10,396	£10,435	£10,481	£51,998
Profit Before Tax	£675	£812	£1,053	£1,299	£1,606	£5,445
Profit After Tax	£547	£658	£853	£1,052	£1,300	£4,410
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,047	£6,295	£11,254	£14,337	£16,590	£54,523
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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