Terraced B12 3 beds 1 bath

Harbury Road, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£18,620

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£78,586

↗ 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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£16,189	£16,231	£16,293	£16,356	£16,430	£81,499
Profit Before Tax	£3,827	£4,085	£4,532	£4,989	£5,555	£22,987
Profit After Tax	£3,099	£3,309	£3,671	£4,041	£4,499	£18,620
Change In Property Value	£8,625	£8,841	£16,311	£20,833	£23,977	£78,586
Net Return	£11,724	£12,150	£19,982	£24,874	£28,476	£97,206
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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