Semi Detached B5 2 beds 1 bath

Tylney Close, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£18,598

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 23%After 5 Years

Return On Investment

94%

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	£17,688	£17,953	£18,402	£18,862	£19,428	£92,334
Total Expenses	£13,775	£13,813	£13,868	£13,925	£13,992	£69,373
Profit Before Tax	£3,913	£4,141	£4,534	£4,937	£5,436	£22,961
Profit After Tax	£3,170	£3,354	£3,672	£3,999	£4,403	£18,598
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£10,420	£10,785	£17,383	£21,511	£24,557	£84,656
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

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