Terraced B11 2 beds 1 bath

Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£6,890

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£34,168

↗ 23%After 5 Years

Return On Investment

89%

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	£8,700	£8,830	£9,051	£9,278	£9,556	£45,415
Total Expenses	£7,321	£7,346	£7,379	£7,412	£7,451	£36,909
Profit Before Tax	£1,379	£1,485	£1,673	£1,865	£2,105	£8,507
Profit After Tax	£1,117	£1,203	£1,355	£1,511	£1,705	£6,890
Change In Property Value	£3,750	£3,844	£7,092	£9,058	£10,425	£34,168
Net Return	£4,867	£5,046	£8,447	£10,569	£12,130	£41,058
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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