Detached
B20
5 beds
1 bath
North Drive, Handsworth, Birmingham B20
West Midlands, England · B20
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£54,383
↗ 31%After 5 Years
Change In Property Value
£130,249
↗ 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 | £33,228 | £33,726 | £34,232 | £35,088 | £35,965 | £172,240 |
| Total Expenses | £20,876 | £20,938 | £20,999 | £21,095 | £21,193 | £105,100 |
| Profit Before Tax | £12,352 | £12,789 | £13,234 | £13,993 | £14,772 | £67,140 |
| Profit After Tax | £10,005 | £10,359 | £10,719 | £11,335 | £11,965 | £54,383 |
| Change In Property Value | £13,250 | £24,446 | £31,223 | £35,935 | £25,394 | £130,249 |
| Net Return | £23,255 | £34,805 | £41,942 | £47,270 | £37,360 | £184,632 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change