Terraced B29 3 beds 1 bath

Third Avenue, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£19,497

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£82,003

↗ 23%After 5 Years

Return On Investment

89%

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	£20,880	£21,193	£21,723	£22,266	£22,934	£108,996
Total Expenses	£16,871	£16,914	£16,978	£17,043	£17,120	£84,925
Profit Before Tax	£4,009	£4,279	£4,745	£5,223	£5,814	£24,071
Profit After Tax	£3,247	£3,466	£3,844	£4,231	£4,709	£19,497
Change In Property Value	£9,000	£9,225	£17,020	£21,738	£25,019	£82,003
Net Return	£12,247	£12,691	£20,864	£25,969	£29,728	£101,500
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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