Terraced B5 4 beds 3 baths

West Drive, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£24,668

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

92%

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	£22,872	£23,215	£23,795	£24,390	£25,122	£119,395
Total Expenses	£17,665	£17,711	£17,780	£17,850	£17,934	£88,941
Profit Before Tax	£5,207	£5,504	£6,016	£6,540	£7,188	£30,454
Profit After Tax	£4,217	£4,458	£4,873	£5,297	£5,822	£24,668
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£13,592	£14,068	£22,602	£27,942	£31,884	£110,087
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	23%	27%	92%

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