Detached B32 3 beds 1 bath

Copperbeech Close, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£23,098

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£89,975

↗ 23%After 5 Years

Return On Investment

89%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,304	£23,654	£24,245	£24,851	£25,597	£121,650
Total Expenses	£18,502	£18,548	£18,618	£18,690	£18,775	£93,134
Profit Before Tax	£4,802	£5,105	£5,627	£6,161	£6,821	£28,516
Profit After Tax	£3,890	£4,135	£4,558	£4,990	£5,525	£23,098
Change In Property Value	£9,875	£10,122	£18,675	£23,852	£27,451	£89,975
Net Return	£13,765	£14,257	£23,232	£28,842	£32,977	£113,073
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change