Terraced B5 3 beds 1 bath

West Drive, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£17,111

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£72,891

↗ 23%After 5 Years

Return On Investment

90%

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	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£15,052	£15,092	£15,150	£15,209	£15,279	£75,781
Profit Before Tax	£3,512	£3,751	£4,164	£4,588	£5,111	£21,125
Profit After Tax	£2,844	£3,038	£3,373	£3,716	£4,140	£17,111
Change In Property Value	£8,000	£8,200	£15,129	£19,323	£22,239	£72,891
Net Return	£10,844	£11,238	£18,502	£23,039	£26,379	£90,003
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	90%

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