Detached B46 4 beds 2 baths

Warren Gardens, Marsh Lane, Water Orton, Birmingham, Warwickshire B46

West Midlands, England · B46

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£25,326

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£122,876

↗ 25%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,504	£24,872	£25,245	£25,876	£26,523	£127,019
Total Expenses	£19,038	£19,087	£19,135	£19,208	£19,284	£95,752
Profit Before Tax	£5,466	£5,784	£6,110	£6,667	£7,239	£31,267
Profit After Tax	£4,428	£4,685	£4,949	£5,401	£5,864	£25,326
Change In Property Value	£12,500	£23,063	£29,456	£33,901	£23,957	£122,876
Net Return	£16,928	£27,748	£34,405	£39,302	£29,820	£148,203
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	17%	21%	24%	18%	91%

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