Detached B17 4 beds 3 baths

Cardinal Close, Birmingham, West Midlands B17

West Midlands, England · B17

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£49,064

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£117,961

↗ 25%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,096	£30,547	£31,006	£31,781	£32,575	£156,005
Total Expenses	£18,954	£19,011	£19,067	£19,155	£19,245	£95,433
Profit Before Tax	£11,142	£11,536	£11,938	£12,626	£13,330	£60,572
Profit After Tax	£9,025	£9,344	£9,670	£10,227	£10,797	£49,064
Change In Property Value	£12,000	£22,140	£28,278	£32,545	£22,999	£117,961
Net Return	£21,025	£31,484	£37,948	£42,772	£33,796	£167,025
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	13%	20%	24%	27%	22%	107%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change