Terraced B9 2 beds 1 bath

Talfourd Street, Birmingham B9

West Midlands, England · B9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£11,414

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,635	£9,665	£9,706	£9,748	£9,797	£48,550
Profit Before Tax	£2,365	£2,515	£2,779	£3,049	£3,384	£14,092
Profit After Tax	£1,916	£2,038	£2,251	£2,469	£2,741	£11,414
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£6,916	£7,163	£11,706	£14,546	£16,640	£56,971
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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