Terraced B36 3 beds 1 bath

Bromford Drive, Birmingham B36

West Midlands, England · B36

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£6,198

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,996	£10,146	£10,400	£10,660	£10,979	£52,180
Total Expenses	£8,839	£8,866	£8,902	£8,939	£8,982	£44,528
Profit Before Tax	£1,157	£1,280	£1,498	£1,721	£1,998	£7,652
Profit After Tax	£937	£1,037	£1,213	£1,394	£1,618	£6,198
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,562	£5,777	£9,959	£12,565	£14,475	£48,339
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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