Detached B45 2 beds 1 bath

Chalybeate Close, Rubery, Rednal, Birmingham B45

West Midlands, England · B45

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£10,132

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£43,007

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,276	£9,415	£9,556	£9,795	£10,040	£48,083
Total Expenses	£7,058	£7,085	£7,109	£7,143	£7,179	£35,574
Profit Before Tax	£2,218	£2,331	£2,447	£2,652	£2,862	£12,509
Profit After Tax	£1,796	£1,888	£1,982	£2,148	£2,318	£10,132
Change In Property Value	£4,375	£8,072	£10,310	£11,865	£8,385	£43,007
Net Return	£6,171	£9,960	£12,292	£14,013	£10,703	£53,139
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	12%	19%	23%	26%	20%	99%

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