Detached B42 3 beds 1 bath

Teddington Grove, Birmingham B42

West Midlands, England · B42

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£19,751

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£86,013

↗ 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	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£13,547	£13,586	£13,624	£13,680	£13,738	£68,174
Profit Before Tax	£4,309	£4,538	£4,772	£5,176	£5,589	£24,384
Profit After Tax	£3,490	£3,676	£3,865	£4,192	£4,527	£19,751
Change In Property Value	£8,750	£16,144	£20,619	£23,731	£16,770	£86,013
Net Return	£12,240	£19,819	£24,485	£27,923	£21,297	£105,764
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	11%	18%	22%	25%	19%	95%

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