Terraced B90 3 beds 1 bath

Wildmoor Road, Shirley, Solihull B90

West Midlands, England · B90

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£7,841

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£61,438

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£9,669	£9,699	£9,726	£9,766	£9,806	£48,666
Profit Before Tax	£1,587	£1,726	£1,870	£2,121	£2,377	£9,681
Profit After Tax	£1,285	£1,398	£1,515	£1,718	£1,926	£7,841
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£7,535	£12,929	£16,243	£18,668	£13,904	£69,280
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	17%	21%	25%	18%	91%

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