Terraced B6 2 beds 1 bath

Deykin Avenue, Birmingham B6

West Midlands, England · B6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£9,385

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£8,265	£8,292	£8,328	£8,366	£8,409	£41,659
Profit Before Tax	£1,935	£2,061	£2,284	£2,511	£2,794	£11,586
Profit After Tax	£1,568	£1,670	£1,850	£2,034	£2,264	£9,385
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£5,818	£6,026	£9,887	£12,300	£14,078	£48,108
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