Terraced B30 3 beds 1 bath

Shirley Road, Kings Norton, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£9,800

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 23%After 5 Years

Return On Investment

88%

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	£13,476	£13,678	£14,020	£14,371	£14,802	£70,347
Total Expenses	£11,568	£11,600	£11,645	£11,691	£11,744	£58,247
Profit Before Tax	£1,908	£2,078	£2,375	£2,680	£3,057	£12,099
Profit After Tax	£1,546	£1,684	£1,924	£2,171	£2,476	£9,800
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£7,671	£7,962	£13,507	£16,965	£19,503	£65,608
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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