Semi Detached B32 3 beds 1 bath

Stableford Close, Harborne B32

West Midlands, England · B32

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£22,920

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£66,353

↗ 25%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,936	£16,175	£16,418	£16,828	£17,249	£82,606
Total Expenses	£10,781	£10,817	£10,852	£10,903	£10,956	£54,309
Profit Before Tax	£5,155	£5,358	£5,566	£5,925	£6,293	£28,296
Profit After Tax	£4,176	£4,340	£4,508	£4,799	£5,097	£22,920
Change In Property Value	£6,750	£12,454	£15,906	£18,307	£12,937	£66,353
Net Return	£10,926	£16,794	£20,415	£23,106	£18,034	£89,273
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	108%

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