Terraced B5 3 beds 1 bath

Barrow Walk, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£20,083

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£84,280

↗ 23%After 5 Years

Return On Investment

88%

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	£21,456	£21,778	£22,322	£22,880	£23,567	£112,003
Total Expenses	£17,325	£17,369	£17,434	£17,501	£17,580	£87,210
Profit Before Tax	£4,131	£4,409	£4,888	£5,379	£5,986	£24,793
Profit After Tax	£3,346	£3,571	£3,959	£4,357	£4,849	£20,083
Change In Property Value	£9,250	£9,481	£17,493	£22,342	£25,714	£84,280
Net Return	£12,596	£13,052	£21,452	£26,700	£30,563	£104,363
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	88%

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