Terraced B5 3 beds 1 bath

Odell Place, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,468

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,592	£11,766	£12,060	£12,362	£12,732	£60,512
Total Expenses	£9,197	£9,226	£9,266	£9,308	£9,355	£46,353
Profit Before Tax	£2,395	£2,540	£2,794	£3,054	£3,377	£14,159
Profit After Tax	£1,940	£2,057	£2,263	£2,474	£2,735	£11,468
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£6,690	£6,926	£11,246	£13,947	£15,940	£54,748
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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