Terraced B44 3 beds 1 bath

Kilburn Road, Birmingham B44

West Midlands, England · B44

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£11,077

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 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	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£10,504	£10,535	£10,578	£10,622	£10,673	£52,912
Profit Before Tax	£2,252	£2,413	£2,693	£2,981	£3,337	£13,676
Profit After Tax	£1,824	£1,954	£2,181	£2,414	£2,703	£11,077
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£7,324	£7,592	£12,583	£15,699	£17,993	£61,190
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