Detached B8 4 beds 1 bath

Johnson Close, Birmingham B8

West Midlands, England · B8

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£10,477

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£94,531

↗ 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	£20,832	£21,144	£21,673	£22,215	£22,881	£108,746
Total Expenses	£19,048	£19,091	£19,155	£19,220	£19,297	£95,811
Profit Before Tax	£1,784	£2,053	£2,518	£2,995	£3,584	£12,935
Profit After Tax	£1,445	£1,663	£2,040	£2,426	£2,903	£10,477
Change In Property Value	£10,375	£10,634	£19,620	£25,060	£28,841	£94,531
Net Return	£11,820	£12,298	£21,660	£27,486	£31,745	£105,008
Return From Rental Income (%)	1%	1%	2%	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