Terraced B67 2 beds 1 bath

St. Marys Road, Bearwood B67

West Midlands, England · B67

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£9,615

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 23%After 5 Years

Return On Investment

91%

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	£11,316	£11,486	£11,773	£12,067	£12,429	£59,071
Total Expenses	£9,368	£9,397	£9,436	£9,477	£9,523	£47,201
Profit Before Tax	£1,948	£2,089	£2,337	£2,591	£2,906	£11,870
Profit After Tax	£1,578	£1,692	£1,893	£2,098	£2,354	£9,615
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£6,453	£6,689	£11,112	£13,873	£15,906	£54,033
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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