Detached B12 3 beds 1 bath

Copperbeech Close, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£28,669

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£89,975

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,768	£25,140	£25,768	£26,412	£27,205	£129,292
Total Expenses	£18,648	£18,697	£18,771	£18,846	£18,936	£93,898
Profit Before Tax	£6,120	£6,442	£6,997	£7,566	£8,269	£35,394
Profit After Tax	£4,957	£5,218	£5,668	£6,129	£6,698	£28,669
Change In Property Value	£9,875	£10,122	£18,675	£23,852	£27,451	£89,975
Net Return	£14,832	£15,340	£24,343	£29,981	£34,149	£118,644
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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