Detached B20 5 beds 5 baths

The Grange, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£170,500First Year

Profit From Rental Income

After 5 Years

£53,329

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£127,791

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,604	£33,093	£33,589	£34,429	£35,290	£169,006
Total Expenses	£20,491	£20,553	£20,613	£20,707	£20,804	£103,168
Profit Before Tax	£12,113	£12,540	£12,977	£13,722	£14,486	£65,838
Profit After Tax	£9,811	£10,158	£10,511	£11,115	£11,734	£53,329
Change In Property Value	£13,000	£23,985	£30,634	£35,257	£24,915	£127,791
Net Return	£22,811	£34,143	£41,145	£46,372	£36,649	£181,120
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	13%	20%	24%	27%	21%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change