Terraced B23 2 beds 1 bath

Doidge Road, Birmingham, West Midlands B23

West Midlands, England · B23

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£7,814

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 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	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£8,004	£8,030	£8,065	£8,101	£8,142	£40,341
Profit Before Tax	£1,572	£1,690	£1,898	£2,111	£2,376	£9,647
Profit After Tax	£1,273	£1,369	£1,537	£1,710	£1,925	£7,814
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£5,398	£5,597	£9,338	£11,673	£13,392	£45,398
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	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