Terraced B13 2 beds 1 bath

Chandos Avenue, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£81,232First Year

Profit From Rental Income

After 5 Years

£13,810

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£60,352

↗ 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	£12,549	£12,584	£12,633	£12,684	£12,744	£63,195
Profit Before Tax	£2,823	£3,019	£3,359	£3,708	£4,140	£17,049
Profit After Tax	£2,287	£2,445	£2,721	£3,004	£3,353	£13,810
Change In Property Value	£6,624	£6,789	£12,526	£15,999	£18,413	£60,352
Net Return	£8,910	£9,235	£15,247	£19,002	£21,767	£74,162
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