Terraced B61 1 bed 1 bath

Worcester Road, Bromsgrove, Worcestershire B61

West Midlands, England · B61

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£6,305

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£31,890

↗ 23%After 5 Years

Return On Investment

89%

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	£8,124	£8,246	£8,452	£8,663	£8,923	£42,408
Total Expenses	£6,867	£6,891	£6,922	£6,954	£6,991	£34,624
Profit Before Tax	£1,257	£1,355	£1,530	£1,709	£1,933	£7,784
Profit After Tax	£1,018	£1,098	£1,239	£1,385	£1,565	£6,305
Change In Property Value	£3,500	£3,588	£6,619	£8,454	£9,730	£31,890
Net Return	£4,518	£4,685	£7,858	£9,838	£11,295	£38,195
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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