Semi Detached B5 2 beds 1 bath

Tylney Close, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£18,982

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£14,004	£14,043	£14,099	£14,157	£14,225	£70,528
Profit Before Tax	£3,996	£4,227	£4,628	£5,038	£5,546	£23,435
Profit After Tax	£3,237	£3,424	£3,748	£4,081	£4,492	£18,982
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£10,612	£10,984	£17,695	£21,894	£24,994	£86,179
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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