Semi Detached B23 3 beds 1 bath

Jerrys Lane, Birmingham, West Midlands B23

West Midlands, England · B23

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£14,944

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£39,320

↗ 25%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,032	£10,182	£10,335	£10,594	£10,858	£52,002
Total Expenses	£6,651	£6,679	£6,704	£6,741	£6,778	£33,553
Profit Before Tax	£3,381	£3,504	£3,631	£3,853	£4,081	£18,449
Profit After Tax	£2,738	£2,838	£2,941	£3,121	£3,305	£14,944
Change In Property Value	£4,000	£7,380	£9,426	£10,848	£7,666	£39,320
Net Return	£6,738	£10,218	£12,367	£13,969	£10,972	£54,264
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	29%	22%	111%

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