Detached B37 5 beds 3 baths

Radlow Crescent, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£19,090

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£129,837

↗ 23%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,640	£30,085	£30,837	£31,608	£32,556	£154,725
Total Expenses	£26,079	£26,135	£26,221	£26,309	£26,414	£131,157
Profit Before Tax	£3,561	£3,950	£4,616	£5,299	£6,142	£23,568
Profit After Tax	£2,885	£3,199	£3,739	£4,292	£4,975	£19,090
Change In Property Value	£14,250	£14,606	£26,949	£34,419	£39,613	£129,837
Net Return	£17,135	£17,806	£30,688	£38,711	£44,588	£148,927
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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