Terraced B1 4 beds 3 baths

Moreton Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£27,917

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

87%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,004	£29,439	£30,175	£30,929	£31,857	£151,405
Total Expenses	£23,238	£23,293	£23,377	£23,464	£23,567	£116,939
Profit Before Tax	£5,766	£6,146	£6,798	£7,466	£8,290	£34,466
Profit After Tax	£4,671	£4,978	£5,506	£6,047	£6,715	£27,917
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£17,171	£17,791	£29,145	£36,240	£41,464	£141,810
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	22%	25%	87%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change