Detached
B20
4 beds
2 baths
North Drive, Handsworth, Birmingham B20
West Midlands, England · B20
View property listing
Initial Investment
£198,499First YearProfit From Rental Income
£61,859
↗ 31%After 5 Years
Change In Property Value
£147,451
↗ 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 | £37,620 | £38,184 | £38,757 | £39,726 | £40,719 | £195,007 |
| Total Expenses | £23,567 | £23,636 | £23,703 | £23,811 | £23,921 | £118,638 |
| Profit Before Tax | £14,053 | £14,548 | £15,054 | £15,915 | £16,798 | £76,369 |
| Profit After Tax | £11,383 | £11,784 | £12,193 | £12,891 | £13,607 | £61,859 |
| Change In Property Value | £15,000 | £27,675 | £35,347 | £40,681 | £28,748 | £147,451 |
| Net Return | £26,383 | £39,459 | £47,541 | £53,573 | £42,355 | £209,310 |
| 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