Terraced B32 1 bed 1 bath

Math Meadow, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£8,407

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£37,585

↗ 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	£9,732	£9,878	£10,125	£10,378	£10,689	£50,802
Total Expenses	£8,020	£8,046	£8,081	£8,117	£8,159	£40,423
Profit Before Tax	£1,712	£1,832	£2,044	£2,261	£2,530	£10,379
Profit After Tax	£1,387	£1,484	£1,655	£1,831	£2,049	£8,407
Change In Property Value	£4,125	£4,228	£7,801	£9,963	£11,467	£37,585
Net Return	£5,512	£5,712	£9,456	£11,795	£13,517	£45,992
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
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