Terraced B21 3 beds 1 bath

Hamilton Road, Handsworth B21

West Midlands, England · B21

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£8,984

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 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	£10,728	£10,889	£11,161	£11,440	£11,783	£56,002
Total Expenses	£8,913	£8,940	£8,978	£9,017	£9,062	£44,910
Profit Before Tax	£1,815	£1,949	£2,183	£2,423	£2,721	£11,091
Profit After Tax	£1,470	£1,578	£1,768	£1,963	£2,204	£8,984
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£6,095	£6,319	£10,515	£13,134	£15,061	£51,124
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	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