Terraced B34 2 beds 1 bath

Enford Close, Birmingham, West Midlands B34

West Midlands, England · B34

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£2,250

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,612

↗ 23%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,736	£6,904	£7,077	£7,289	£34,641
Total Expenses	£6,321	£6,343	£6,370	£6,399	£6,431	£31,864
Profit Before Tax	£315	£393	£534	£678	£858	£2,777
Profit After Tax	£255	£318	£432	£549	£695	£2,250
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,505	£3,649	£6,578	£8,399	£9,730	£31,862
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

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