Semi Detached
B94
4 beds
2 baths
Broad Lane, Tanworth-In-Arden B94
West Midlands, England · B94
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£33,637
↗ 14%After 5 Years
Change In Property Value
£172,027
↗ 25%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £26,383 | £26,445 | £26,507 | £26,604 | £26,703 | £132,642 |
| Profit Before Tax | £7,218 | £7,659 | £8,109 | £8,877 | £9,665 | £41,527 |
| Profit After Tax | £5,846 | £6,203 | £6,568 | £7,190 | £7,828 | £33,637 |
| Change In Property Value | £17,500 | £32,288 | £41,238 | £47,462 | £33,539 | £172,027 |
| Net Return | £23,346 | £38,491 | £47,806 | £54,652 | £41,368 | £205,664 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 10% | 16% | 20% | 23% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change