Terraced B28 3 beds 1 bath

Shaftmoor Lane, Hall Green, Birmingham B28

West Midlands, England · B28

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£15,310

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 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	£16,824	£17,076	£17,503	£17,941	£18,479	£87,824
Total Expenses	£13,688	£13,725	£13,778	£13,833	£13,898	£68,922
Profit Before Tax	£3,136	£3,351	£3,725	£4,108	£4,582	£18,902
Profit After Tax	£2,540	£2,715	£3,017	£3,327	£3,711	£15,310
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£9,790	£10,146	£16,728	£20,839	£23,865	£81,368
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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