Terraced B37 3 beds 1 bath

Loyns Close, Solihull B37

West Midlands, England · B37

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,938

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 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	£9,876	£10,024	£10,275	£10,532	£10,848	£51,554
Total Expenses	£9,026	£9,052	£9,088	£9,125	£9,167	£45,457
Profit Before Tax	£850	£972	£1,187	£1,407	£1,681	£6,097
Profit After Tax	£689	£787	£961	£1,140	£1,361	£4,938
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,439	£5,656	£9,944	£12,613	£14,566	£48,217
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