Terraced B37 3 beds 1 bath

Yorklea Croft, Chelmsley Wood B37

West Midlands, England · B37

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£3,822

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£7,680	£7,704	£7,735	£7,768	£7,805	£38,692
Profit Before Tax	£636	£737	£916	£1,100	£1,329	£4,719
Profit After Tax	£515	£597	£742	£891	£1,076	£3,822
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,515	£4,697	£8,307	£10,553	£12,196	£40,268
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	82%

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