Terraced B37 2 beds 1 bath

Laburnum Avenue, Kingshurst B37

West Midlands, England · B37

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£6,054

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,436	£11,608	£11,898	£12,195	£12,561	£59,697
Total Expenses	£10,372	£10,401	£10,441	£10,481	£10,528	£52,223
Profit Before Tax	£1,064	£1,207	£1,457	£1,714	£2,033	£7,474
Profit After Tax	£862	£977	£1,180	£1,388	£1,646	£6,054
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,362	£6,615	£11,582	£14,673	£16,936	£56,167
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	84%

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