Terraced B37 3 beds 2 baths

Glovers Croft, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£5,139

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 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	£10,140	£10,292	£10,549	£10,813	£11,138	£52,932
Total Expenses	£9,251	£9,277	£9,314	£9,351	£9,394	£46,587
Profit Before Tax	£889	£1,015	£1,236	£1,462	£1,743	£6,345
Profit After Tax	£720	£822	£1,001	£1,184	£1,412	£5,139
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£5,595	£5,819	£10,220	£12,959	£14,964	£49,558
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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