Terraced B44 3 beds 1 bath

Sidcup Road, Birmingham, West Midlands B44

West Midlands, England · B44

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£11,416

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,252

↗ 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	£13,056	£13,252	£13,583	£13,923	£14,340	£68,154
Total Expenses	£10,732	£10,764	£10,807	£10,852	£10,905	£54,061
Profit Before Tax	£2,324	£2,488	£2,776	£3,070	£3,436	£14,093
Profit After Tax	£1,882	£2,016	£2,248	£2,487	£2,783	£11,416
Change In Property Value	£5,625	£5,766	£10,638	£13,587	£15,637	£51,252
Net Return	£7,507	£7,781	£12,886	£16,074	£18,420	£62,667
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