Terraced B45 2 beds 1 bath

Ramsey Close, Rednal, Birmingham B45

West Midlands, England · B45

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£9,276

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 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	£11,016	£11,181	£11,461	£11,747	£12,100	£57,505
Total Expenses	£9,140	£9,168	£9,207	£9,246	£9,292	£46,053
Profit Before Tax	£1,876	£2,013	£2,254	£2,501	£2,808	£11,452
Profit After Tax	£1,520	£1,631	£1,826	£2,026	£2,274	£9,276
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£6,270	£6,500	£10,809	£13,499	£15,479	£52,556
Return From Rental Income (%)	3%	3%	3%	3%	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