Detached B5 4 beds 3 baths

Pershore Road, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£55,061

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£182,228

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,804	£49,536	£50,774	£52,044	£53,605	£254,763
Total Expenses	£37,120	£37,205	£37,340	£37,478	£37,644	£186,787
Profit Before Tax	£11,684	£12,331	£13,435	£14,566	£15,961	£67,976
Profit After Tax	£9,464	£9,988	£10,882	£11,799	£12,928	£55,061
Change In Property Value	£20,000	£20,500	£37,823	£48,308	£55,598	£182,228
Net Return	£29,464	£30,488	£48,705	£60,106	£68,526	£237,289
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	11%	18%	22%	26%	88%

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