Detached
B18
4 beds
2 baths
Warstone Lane, Birmingham, West Midlands B18
West Midlands, England · B18
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£61,762
↗ 31%After 5 Years
Change In Property Value
£147,206
↗ 25%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,560 | £38,123 | £38,695 | £39,663 | £40,654 | £194,695 |
| Total Expenses | £23,529 | £23,598 | £23,665 | £23,772 | £23,882 | £118,446 |
| Profit Before Tax | £14,031 | £14,526 | £15,030 | £15,890 | £16,772 | £76,249 |
| Profit After Tax | £11,365 | £11,766 | £12,174 | £12,871 | £13,585 | £61,762 |
| Change In Property Value | £14,975 | £27,629 | £35,288 | £40,614 | £28,700 | £147,206 |
| Net Return | £26,340 | £39,395 | £47,463 | £53,485 | £42,286 | £208,968 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change