Terraced B7 3 beds 1 bath

Great Francis Street, Birmingham, West Midlands B7

West Midlands, England · B7

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£10,714

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,716	£13,922	£14,270	£14,627	£15,065	£71,599
Total Expenses	£11,592	£11,624	£11,670	£11,716	£11,771	£58,373
Profit Before Tax	£2,124	£2,298	£2,600	£2,910	£3,295	£13,227
Profit After Tax	£1,720	£1,861	£2,106	£2,357	£2,669	£10,714
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£7,845	£8,139	£13,689	£17,152	£19,695	£66,521
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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