Terraced
B37
3 beds
1 bath
Maytree Close, Chelmsley Wood, Solihull B37
West Midlands, England · B37
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£4,225
↗ 8%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £8,129 | £8,154 | £8,187 | £8,221 | £8,260 | £40,951 |
| Profit Before Tax | £715 | £823 | £1,014 | £1,210 | £1,454 | £5,216 |
| Profit After Tax | £579 | £666 | £821 | £980 | £1,178 | £4,225 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £4,829 | £5,023 | £8,859 | £11,246 | £12,992 | £42,948 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change