Semi Detached B31 3 beds 1 bath

Porlock Crescent, Norfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£9,920

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£31,948

↗ 25%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,668	£7,783	£7,900	£8,097	£8,300	£39,748
Total Expenses	£5,450	£5,474	£5,495	£5,526	£5,557	£27,501
Profit Before Tax	£2,218	£2,309	£2,404	£2,572	£2,743	£12,247
Profit After Tax	£1,797	£1,871	£1,947	£2,083	£2,222	£9,920
Change In Property Value	£3,250	£5,996	£7,659	£8,814	£6,229	£31,948
Net Return	£5,047	£7,867	£9,606	£10,897	£8,451	£41,868
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	20%	24%	27%	21%	105%

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