Terraced B36 3 beds 1 bath

Falkland Way, Birmingham B36

West Midlands, England · B36

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£5,503

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,180	£9,318	£9,551	£9,789	£10,083	£47,921
Total Expenses	£8,163	£8,188	£8,222	£8,257	£8,297	£41,127
Profit Before Tax	£1,017	£1,130	£1,329	£1,533	£1,786	£6,794
Profit After Tax	£824	£915	£1,076	£1,241	£1,447	£5,503
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£5,074	£5,271	£9,113	£11,507	£13,261	£44,227
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	85%

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