Semi Detached B5 2 beds 1 bath

Tylney Close, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£6,652

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

80%

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	£14,760	£14,981	£15,356	£15,740	£16,212	£77,049
Total Expenses	£13,680	£13,714	£13,762	£13,811	£13,869	£68,836
Profit Before Tax	£1,080	£1,268	£1,594	£1,929	£2,343	£8,213
Profit After Tax	£875	£1,027	£1,291	£1,562	£1,898	£6,652
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£8,250	£8,586	£15,238	£19,376	£22,399	£73,849
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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