Semi Detached B30 4 beds 0 baths

36 Cob Lane, Bournville, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£21,700First Year

Profit From Rental Income

After 5 Years

£3,222

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£16,957

↗ 25%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,792	£3,849	£3,907	£4,004	£4,104	£19,656
Total Expenses	£3,099	£3,117	£3,133	£3,154	£3,174	£15,678
Profit Before Tax	£693	£731	£773	£851	£930	£3,978
Profit After Tax	£561	£592	£626	£689	£753	£3,222
Change In Property Value	£1,725	£3,183	£4,065	£4,678	£3,306	£16,957
Net Return	£2,286	£3,775	£4,691	£5,367	£4,059	£20,179
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	11%	17%	22%	25%	19%	93%

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