Semi Detached
B92
3 beds
1 bath
Howard Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£10,939
↗ 12%After 5 Years
Change In Property Value
£73,726
↗ 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 | £11,533 | £11,566 | £11,597 | £11,643 | £11,690 | £58,028 |
| Profit Before Tax | £2,268 | £2,441 | £2,620 | £2,930 | £3,247 | £13,505 |
| Profit After Tax | £1,837 | £1,977 | £2,122 | £2,373 | £2,630 | £10,939 |
| Change In Property Value | £7,500 | £13,838 | £17,674 | £20,341 | £14,374 | £73,726 |
| Net Return | £9,337 | £15,815 | £19,796 | £22,714 | £17,004 | £84,665 |
| 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