Detached B92 4 beds 1 bath

Grendon Road, Solihull B92

West Midlands, England · B92

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£21,804

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£135,164

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,296	£25,675	£26,061	£26,712	£27,380	£131,124
Total Expenses	£20,726	£20,776	£20,825	£20,901	£20,978	£104,206
Profit Before Tax	£4,570	£4,899	£5,236	£5,811	£6,402	£26,918
Profit After Tax	£3,702	£3,968	£4,241	£4,707	£5,185	£21,804
Change In Property Value	£13,750	£25,369	£32,402	£37,291	£26,352	£135,164
Net Return	£17,452	£29,337	£36,642	£41,998	£31,538	£156,968
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	16%	20%	23%	17%	87%

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