Terraced B35 3 beds 1 bath

Morar Close, Birmingham B35

West Midlands, England · B35

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£18,348

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£53,529

↗ 23%After 5 Years

Return On Investment

101%

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	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£11,354	£11,388	£11,438	£11,488	£11,548	£57,216
Profit Before Tax	£3,946	£4,141	£4,480	£4,827	£5,257	£22,652
Profit After Tax	£3,197	£3,355	£3,629	£3,910	£4,258	£18,348
Change In Property Value	£5,875	£6,022	£11,110	£14,190	£16,332	£53,529
Net Return	£9,072	£9,376	£14,739	£18,100	£20,590	£71,878
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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