Terraced B45 3 beds 1 bath

Newman Way, Birmingham B45

West Midlands, England · B45

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£9,907

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 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	£11,604	£11,778	£12,073	£12,374	£12,746	£60,574
Total Expenses	£9,595	£9,624	£9,664	£9,706	£9,753	£48,343
Profit Before Tax	£2,009	£2,154	£2,408	£2,669	£2,992	£12,231
Profit After Tax	£1,627	£1,745	£1,950	£2,162	£2,424	£9,907
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£6,627	£6,870	£11,406	£14,239	£16,323	£55,464
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
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