Detached B37 5 beds 3 baths

Radlow Crescent, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£15,163

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£129,837

↗ 23%After 5 Years

Return On Investment

77%

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	£28,608	£29,037	£29,763	£30,507	£31,422	£149,338
Total Expenses	£25,976	£26,030	£26,113	£26,199	£26,301	£130,618
Profit Before Tax	£2,632	£3,007	£3,650	£4,308	£5,121	£18,719
Profit After Tax	£2,132	£2,436	£2,956	£3,490	£4,148	£15,163
Change In Property Value	£14,250	£14,606	£26,949	£34,419	£39,613	£129,837
Net Return	£16,382	£17,042	£29,905	£37,909	£43,762	£145,000
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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