Terraced B11 3 beds 3 baths

Gladstone Road, Birmingham B11

West Midlands, England · B11

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£20,713

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£86,558

↗ 23%After 5 Years

Return On Investment

88%

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	£22,044	£22,375	£22,934	£23,507	£24,213	£115,073
Total Expenses	£17,781	£17,825	£17,892	£17,960	£18,042	£89,501
Profit Before Tax	£4,263	£4,549	£5,042	£5,547	£6,171	£25,572
Profit After Tax	£3,453	£3,685	£4,084	£4,493	£4,998	£20,713
Change In Property Value	£9,500	£9,738	£17,966	£22,946	£26,409	£86,558
Net Return	£12,953	£13,422	£22,050	£27,439	£31,407	£107,272
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	88%

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