Semi Detached B31 3 beds 2 baths

Moors Lane, Birmingham, West Midlands B31

West Midlands, England · B31

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£21,646

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£12,099	£12,135	£12,189	£12,243	£12,308	£60,974
Profit Before Tax	£4,701	£4,917	£5,289	£5,672	£6,145	£26,724
Profit After Tax	£3,808	£3,982	£4,284	£4,594	£4,977	£21,646
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£10,058	£10,389	£16,104	£19,690	£22,352	£78,593
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	13%	14%	21%	26%	29%	103%

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