Terraced
B37
3 beds
1 bath
Shelly Close, Birmingham B37
West Midlands, England · B37
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£8,805
↗ 17%After 5 Years
Change In Property Value
£40,549
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,580 | £8,709 | £8,839 | £9,060 | £9,287 | £44,475 |
| Total Expenses | £6,667 | £6,692 | £6,716 | £6,748 | £6,781 | £33,604 |
| Profit Before Tax | £1,913 | £2,016 | £2,124 | £2,312 | £2,505 | £10,871 |
| Profit After Tax | £1,550 | £1,633 | £1,720 | £1,873 | £2,029 | £8,805 |
| Change In Property Value | £4,125 | £7,611 | £9,720 | £11,187 | £7,906 | £40,549 |
| Net Return | £5,675 | £9,244 | £11,441 | £13,060 | £9,935 | £49,355 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change