Terraced B11 3 beds 1 bath

Stanley Grove, Sparkbrook B11

West Midlands, England · B11

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£8,069

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,712

↗ 23%After 5 Years

Return On Investment

90%

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	£9,852	£10,000	£10,250	£10,506	£10,821	£51,429
Total Expenses	£8,228	£8,254	£8,290	£8,327	£8,369	£41,468
Profit Before Tax	£1,624	£1,746	£1,960	£2,179	£2,452	£9,961
Profit After Tax	£1,315	£1,414	£1,587	£1,765	£1,986	£8,069
Change In Property Value	£4,249	£4,355	£8,035	£10,262	£11,811	£38,712
Net Return	£5,564	£5,769	£9,622	£12,028	£13,798	£46,781
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	90%

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