Terraced B35 3 beds 1 bath

Orchard Meadow Walk, Birmingham B35

West Midlands, England · B35

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£8,691

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 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	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£8,686	£8,713	£8,750	£8,788	£8,832	£43,768
Profit Before Tax	£1,755	£1,884	£2,112	£2,345	£2,635	£10,730
Profit After Tax	£1,421	£1,526	£1,710	£1,899	£2,134	£8,691
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£5,921	£6,138	£10,220	£12,769	£14,644	£49,693
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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