Terraced B21 2 beds 1 bath

George Street, Handsworth, Birmingham B21

West Midlands, England · B21

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£8,399

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,862

↗ 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	£10,152	£10,304	£10,562	£10,826	£11,151	£52,995
Total Expenses	£8,458	£8,485	£8,522	£8,559	£8,602	£42,626
Profit Before Tax	£1,694	£1,819	£2,040	£2,267	£2,549	£10,369
Profit After Tax	£1,372	£1,474	£1,653	£1,836	£2,064	£8,399
Change In Property Value	£4,375	£4,484	£8,274	£10,567	£12,162	£39,862
Net Return	£5,747	£5,958	£9,926	£12,404	£14,226	£48,261
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