Terraced B5 4 beds 2 baths

Rowton Lane, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£29,677

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£101,364

↗ 23%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,144	£27,551	£28,240	£28,946	£29,814	£141,695
Total Expenses	£20,870	£20,922	£21,002	£21,083	£21,181	£105,057
Profit Before Tax	£6,274	£6,629	£7,238	£7,863	£8,634	£36,638
Profit After Tax	£5,082	£5,370	£5,863	£6,369	£6,993	£29,677
Change In Property Value	£11,125	£11,403	£21,039	£26,871	£30,926	£101,364
Net Return	£16,207	£16,773	£26,902	£33,240	£37,920	£131,041
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	23%	26%	91%

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