Terraced B5 4 beds 3 baths

West Drive, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£25,390

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£87,697

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,484	£23,836	£24,432	£25,043	£25,794	£122,590
Total Expenses	£18,123	£18,170	£18,240	£18,312	£18,398	£91,244
Profit Before Tax	£5,361	£5,666	£6,192	£6,731	£7,396	£31,345
Profit After Tax	£4,342	£4,590	£5,015	£5,452	£5,991	£25,390
Change In Property Value	£9,625	£9,866	£18,202	£23,248	£26,756	£87,697
Net Return	£13,967	£14,455	£23,217	£28,700	£32,747	£113,087
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	23%	27%	92%

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