Semi Detached B36 3 beds 1 bath

Marlborough Road, Castle Bromwich, Birmingham, West Midlands B36

West Midlands, England · B36

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£9,050

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

79%

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	£18,768	£19,050	£19,526	£20,014	£20,614	£97,972
Total Expenses	£17,255	£17,295	£17,353	£17,413	£17,483	£86,799
Profit Before Tax	£1,513	£1,755	£2,173	£2,601	£3,131	£11,173
Profit After Tax	£1,226	£1,422	£1,760	£2,107	£2,536	£9,050
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£10,601	£11,031	£19,489	£24,751	£28,597	£94,469
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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