Terraced B45 2 beds 1 bath

Prince Charles Close, Birmingham B45

West Midlands, England · B45

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£4,864

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

84%

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	£9,012	£9,147	£9,376	£9,610	£9,899	£47,044
Total Expenses	£8,146	£8,171	£8,205	£8,239	£8,278	£41,039
Profit Before Tax	£866	£976	£1,171	£1,371	£1,620	£6,005
Profit After Tax	£702	£791	£949	£1,111	£1,312	£4,864
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£4,952	£5,147	£8,986	£11,376	£13,127	£43,587
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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