Terraced B12 4 beds 2 baths

Highgate Street, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£15,603

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 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	£17,112	£17,369	£17,803	£18,248	£18,795	£89,327
Total Expenses	£13,915	£13,952	£14,007	£14,062	£14,128	£70,064
Profit Before Tax	£3,197	£3,416	£3,796	£4,186	£4,668	£19,263
Profit After Tax	£2,589	£2,767	£3,075	£3,391	£3,781	£15,603
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£9,964	£10,326	£17,022	£21,204	£24,283	£82,799
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	26%	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