Terraced B37 3 beds 1 bath

Yorklea Croft, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£9,452

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£43,007

↗ 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	£9,096	£9,232	£9,371	£9,605	£9,845	£47,150
Total Expenses	£7,040	£7,066	£7,090	£7,124	£7,159	£35,480
Profit Before Tax	£2,056	£2,166	£2,280	£2,481	£2,686	£11,669
Profit After Tax	£1,665	£1,755	£1,847	£2,009	£2,176	£9,452
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£6,040	£9,826	£12,157	£13,875	£10,561	£52,459
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	23%	26%	20%	98%

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