Semi Detached B32 3 beds 0 baths

Moat Farm Drive, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£21,037

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£61,438

↗ 25%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,748	£14,969	£15,194	£15,574	£15,963	£76,448
Total Expenses	£10,019	£10,053	£10,086	£10,134	£10,184	£50,476
Profit Before Tax	£4,729	£4,916	£5,108	£5,439	£5,779	£25,972
Profit After Tax	£3,831	£3,982	£4,137	£4,406	£4,681	£21,037
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£10,081	£15,513	£18,865	£21,356	£16,659	£82,475
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	13%	20%	25%	28%	22%	109%

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