Detached
B36
4 beds
2 baths
Coleshill Rd - 4Xbed Family Home, Birmingham B36
West Midlands, England · B36
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£45,820
↗ 21%After 5 Years
Change In Property Value
£159,739
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,161 | £37,065 | £37,992 | £181,944 |
| Total Expenses | £24,924 | £24,989 | £25,053 | £25,153 | £25,257 | £125,375 |
| Profit Before Tax | £10,176 | £10,638 | £11,108 | £11,911 | £12,735 | £56,568 |
| Profit After Tax | £8,243 | £8,616 | £8,998 | £9,648 | £10,315 | £45,820 |
| Change In Property Value | £16,250 | £29,981 | £38,293 | £44,071 | £31,144 | £159,739 |
| Net Return | £24,493 | £38,598 | £47,290 | £53,720 | £41,459 | £205,560 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change