Semi Detached
B92
3 beds
1 bath
Rangoon Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£10,946
↗ 12%After 5 Years
Change In Property Value
£73,714
↗ 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 | £13,800 | £14,007 | £14,217 | £14,573 | £14,937 | £71,533 |
| Total Expenses | £11,531 | £11,564 | £11,595 | £11,641 | £11,688 | £58,020 |
| Profit Before Tax | £2,269 | £2,443 | £2,622 | £2,931 | £3,248 | £13,513 |
| Profit After Tax | £1,838 | £1,979 | £2,124 | £2,374 | £2,631 | £10,946 |
| Change In Property Value | £7,499 | £13,835 | £17,671 | £20,337 | £14,372 | £73,714 |
| Net Return | £9,337 | £15,814 | £19,794 | £22,712 | £17,003 | £84,659 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change