Terraced B90 3 beds 1 bath

Wildmoor Road, Shirley, Solihull B90

West Midlands, England · B90

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£466

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£56,946

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£11,544	£11,573	£11,612	£11,652	£11,699	£58,080
Profit Before Tax	£-288	£-148	£98	£351	£664	£677
Profit After Tax	£-288	£-148	£80	£284	£538	£466
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£5,962	£6,258	£11,899	£15,380	£17,912	£57,412
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	8%	16%	20%	24%	76%

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