Detached B8 4 beds 1 bath

Johnson Close, Birmingham B8

West Midlands, England · B8

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£37,899

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£101,987

↗ 25%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,900	£25,274	£25,653	£26,294	£26,951	£129,071
Total Expenses	£16,343	£16,392	£16,441	£16,515	£16,592	£82,283
Profit Before Tax	£8,557	£8,881	£9,212	£9,779	£10,360	£46,789
Profit After Tax	£6,931	£7,194	£7,462	£7,921	£8,391	£37,899
Change In Property Value	£10,375	£19,142	£24,448	£28,138	£19,884	£101,987
Net Return	£17,306	£26,336	£31,910	£36,059	£28,275	£139,886
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	13%	20%	24%	27%	21%	105%

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