Semi Detached B36 3 beds 1 bath

Marlborough Road, Castle Bromwich, Birmingham, West Midlands B36

West Midlands, England · B36

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£14,713

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,256	£20,560	£21,074	£21,601	£22,249	£105,739
Total Expenses	£17,404	£17,446	£17,508	£17,571	£17,647	£87,575
Profit Before Tax	£2,852	£3,114	£3,566	£4,029	£4,602	£18,164
Profit After Tax	£2,310	£2,523	£2,889	£3,264	£3,727	£14,713
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£11,685	£12,132	£20,618	£25,908	£29,789	£100,132
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

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