Terraced B20 3 beds 1 bath

Aston Lane, Handsworth, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£13,472

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£59,213

↗ 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	£15,072	£15,298	£15,681	£16,073	£16,555	£78,678
Total Expenses	£12,321	£12,355	£12,404	£12,454	£12,513	£62,046
Profit Before Tax	£2,751	£2,943	£3,277	£3,619	£4,042	£16,632
Profit After Tax	£2,229	£2,384	£2,654	£2,931	£3,274	£13,472
Change In Property Value	£6,499	£6,661	£12,290	£15,697	£18,066	£59,213
Net Return	£8,727	£9,045	£14,944	£18,628	£21,340	£72,684
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