Semi Detached B9 3 beds 1 bath

Templefield Gardens, Birmingham B9

West Midlands, England · B9

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£22,414

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£60,209

↗ 25%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,940	£15,164	£15,392	£15,776	£16,171	£77,443
Total Expenses	£9,877	£9,912	£9,945	£9,994	£10,044	£49,771
Profit Before Tax	£5,063	£5,252	£5,447	£5,783	£6,127	£27,672
Profit After Tax	£4,101	£4,254	£4,412	£4,684	£4,963	£22,414
Change In Property Value	£6,125	£11,301	£14,433	£16,612	£11,739	£60,209
Net Return	£10,226	£15,555	£18,845	£21,295	£16,702	£82,624
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	29%	22%	111%

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