Detached B29 4 beds 2 baths

Eymore Close, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£5,279

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£159,450

↗ 23%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,500	£31,972	£32,772	£33,591	£34,599	£164,434
Total Expenses	£31,423	£31,481	£31,572	£31,665	£31,776	£157,917
Profit Before Tax	£78	£491	£1,200	£1,926	£2,823	£6,518
Profit After Tax	£63	£398	£972	£1,560	£2,286	£5,279
Change In Property Value	£17,500	£17,938	£33,095	£42,269	£48,648	£159,450
Net Return	£17,563	£18,335	£34,067	£43,830	£50,934	£164,729
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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