Detached
B8
3 beds
2 baths
Warren Grove, Washwood Heath B8
West Midlands, England · B8
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£22,954
↗ 29%After 5 Years
Change In Property Value
£63,896
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £10,426 | £10,461 | £10,495 | £10,546 | £10,598 | £52,526 |
| Profit Before Tax | £5,175 | £5,373 | £5,576 | £5,927 | £6,287 | £28,338 |
| Profit After Tax | £4,191 | £4,352 | £4,517 | £4,801 | £5,093 | £22,954 |
| Change In Property Value | £6,500 | £11,993 | £15,317 | £17,629 | £12,458 | £63,896 |
| Net Return | £10,691 | £16,344 | £19,834 | £22,430 | £17,550 | £86,849 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 13% | 21% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change