Terraced B5 3 beds 1 bath

Barrow Walk, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£24,330

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£84,280

↗ 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	£22,572	£22,911	£23,483	£24,070	£24,793	£117,829
Total Expenses	£17,437	£17,482	£17,550	£17,620	£17,703	£87,792
Profit Before Tax	£5,135	£5,428	£5,933	£6,450	£7,090	£30,036
Profit After Tax	£4,159	£4,397	£4,806	£5,225	£5,743	£24,330
Change In Property Value	£9,250	£9,481	£17,493	£22,342	£25,714	£84,280
Net Return	£13,409	£13,878	£22,299	£27,567	£31,457	£108,610
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