Terraced
B46
3 beds
1 bath
Warren Gardens, Marsh Lane, Water Orton, Birmingham, Warwickshire B46
West Midlands, England · B46
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£15,708
↗ 15%After 5 Years
Change In Property Value
£79,870
↗ 25%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,924 | £16,163 | £16,405 | £16,815 | £17,236 | £82,543 |
| Total Expenses | £12,549 | £12,586 | £12,620 | £12,672 | £12,724 | £63,151 |
| Profit Before Tax | £3,375 | £3,577 | £3,785 | £4,144 | £4,511 | £19,392 |
| Profit After Tax | £2,734 | £2,898 | £3,066 | £3,356 | £3,654 | £15,708 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £10,859 | £17,888 | £22,212 | £25,392 | £19,226 | £95,577 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 17% | 22% | 25% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change