Terraced B12 3 beds 2 baths

Birchwood Crescent, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£13,802

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£60,363

↗ 23%After 5 Years

Return On Investment

91%

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	£15,372	£15,603	£15,993	£16,392	£16,884	£80,244
Total Expenses	£12,551	£12,586	£12,635	£12,686	£12,746	£63,205
Profit Before Tax	£2,821	£3,017	£3,357	£3,706	£4,138	£17,039
Profit After Tax	£2,285	£2,444	£2,719	£3,002	£3,352	£13,802
Change In Property Value	£6,625	£6,791	£12,529	£16,002	£18,417	£60,363
Net Return	£8,910	£9,234	£15,248	£19,004	£21,769	£74,165
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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