Terraced B5 2 beds 2 baths

Stratford House Road, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£20,381

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£71,752

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,212	£19,500	£19,988	£20,487	£21,102	£100,289
Total Expenses	£14,919	£14,959	£15,019	£15,080	£15,152	£75,128
Profit Before Tax	£4,293	£4,541	£4,969	£5,408	£5,950	£25,161
Profit After Tax	£3,477	£3,678	£4,025	£4,380	£4,820	£20,381
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£11,352	£11,750	£18,918	£23,401	£26,711	£92,133
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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