Terraced B21 3 beds 1 bath

Victoria Road, Handsworth, Birmingham B21

West Midlands, England · B21

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£3,211

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

80%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£8,542	£8,567	£8,600	£8,634	£8,674	£43,016
Profit Before Tax	£459	£568	£763	£963	£1,211	£3,965
Profit After Tax	£371	£460	£618	£780	£981	£3,211
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£4,871	£5,073	£9,128	£11,649	£13,491	£44,213
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	80%

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