Terraced B43 3 beds 1 bath

Queslett Road, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£6,814

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£11,270	£11,300	£11,343	£11,386	£11,437	£56,736
Profit Before Tax	£1,210	£1,367	£1,641	£1,922	£2,271	£8,412
Profit After Tax	£980	£1,107	£1,329	£1,557	£1,840	£6,814
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£6,980	£7,257	£12,676	£16,049	£18,519	£61,482
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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