Terraced B23 3 beds 1 bath

Weycroft Road, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£10,492

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 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	£12,180	£12,363	£12,672	£12,989	£13,378	£63,581
Total Expenses	£10,050	£10,080	£10,121	£10,164	£10,213	£50,628
Profit Before Tax	£2,130	£2,283	£2,551	£2,825	£3,165	£12,954
Profit After Tax	£1,726	£1,849	£2,066	£2,288	£2,563	£10,492
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£6,976	£7,231	£11,994	£14,969	£17,158	£58,327
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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