Terraced B5 3 beds 2 baths

Courtlands Close, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£30,061

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£102,503

↗ 23%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,456	£27,868	£28,565	£29,279	£30,157	£143,324
Total Expenses	£21,099	£21,152	£21,232	£21,315	£21,413	£106,212
Profit Before Tax	£6,357	£6,716	£7,332	£7,964	£8,744	£37,112
Profit After Tax	£5,149	£5,440	£5,939	£6,451	£7,082	£30,061
Change In Property Value	£11,250	£11,531	£21,275	£27,173	£31,274	£102,503
Net Return	£16,399	£16,971	£27,214	£33,624	£38,356	£132,564
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	19%	23%	26%	91%

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