Terraced B36 2 beds 1 bath

Parkfield Drive, Castle Bromwich B36

West Midlands, England · B36

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£12,288

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£47,922

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£7,828	£7,856	£7,882	£7,920	£7,958	£39,444
Profit Before Tax	£2,708	£2,838	£2,972	£3,206	£3,446	£15,170
Profit After Tax	£2,194	£2,299	£2,407	£2,597	£2,791	£12,288
Change In Property Value	£4,875	£8,994	£11,488	£13,221	£9,343	£47,922
Net Return	£7,069	£11,293	£13,895	£15,818	£12,134	£60,209
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	101%

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