Terraced B35 4 beds 4 baths

Tangmere Drive, Birmingham B35

West Midlands, England · B35

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£61,742

↗ 85%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

159%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,140	£28,562	£29,276	£30,008	£30,908	£146,895
Total Expenses	£18,596	£12,890	£12,972	£13,056	£13,157	£70,670
Profit Before Tax	£9,544	£15,672	£16,304	£16,952	£17,752	£76,224
Profit After Tax	£7,731	£12,695	£13,206	£13,731	£14,379	£61,742
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£13,731	£18,845	£24,553	£28,223	£31,058	£116,410
Return From Rental Income (%)	11%	17%	18%	19%	20%	85%
Total Net Return (%)	19%	26%	34%	39%	43%	159%

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