Terraced B5 4 beds 2 baths

Courtlands Close, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£37,191

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£125,282

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,552	£34,055	£34,907	£35,779	£36,853	£175,146
Total Expenses	£25,676	£25,738	£25,834	£25,932	£26,050	£129,232
Profit Before Tax	£7,876	£8,317	£9,073	£9,847	£10,802	£45,914
Profit After Tax	£6,379	£6,737	£7,349	£7,976	£8,750	£37,191
Change In Property Value	£13,750	£14,094	£26,003	£33,212	£38,223	£125,282
Net Return	£20,129	£20,831	£33,352	£41,188	£46,973	£162,472
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	12%	18%	23%	26%	90%

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