Terraced B6 3 beds 1 bath

Electric Avenue, Aston, Birmingham B6

West Midlands, England · B6

Initial Investment

First Year

£54,999First Year

Profit From Rental Income

After 5 Years

£10,061

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

93%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£8,721	£8,749	£8,787	£8,826	£8,872	£43,956
Profit Before Tax	£2,079	£2,213	£2,449	£2,691	£2,991	£12,422
Profit After Tax	£1,684	£1,792	£1,983	£2,179	£2,423	£10,061
Change In Property Value	£4,500	£4,612	£8,510	£10,869	£12,509	£41,001
Net Return	£6,184	£6,405	£10,493	£13,049	£14,932	£51,063
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

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