Detached WV13 3 beds 1 bath

Nechell Cottage, Willenhall Road WV13

West Midlands, England · WV13

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£30,312

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£89,700

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,168	£21,486	£21,808	£22,353	£22,912	£109,726
Total Expenses	£14,361	£14,405	£14,447	£14,512	£14,579	£72,304
Profit Before Tax	£6,807	£7,081	£7,360	£7,841	£8,333	£37,422
Profit After Tax	£5,514	£5,735	£5,962	£6,351	£6,750	£30,312
Change In Property Value	£9,125	£16,836	£21,503	£24,748	£17,488	£89,700
Net Return	£14,639	£22,571	£27,465	£31,099	£24,238	£120,011
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	19%	24%	27%	21%	103%

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