Detached B16 5 beds 3 baths

Roebuck Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£145,650First Year

Profit From Rental Income

After 5 Years

£32,870

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£102,275

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,152	£28,574	£29,289	£30,021	£30,921	£146,957
Total Expenses	£21,129	£21,183	£21,265	£21,349	£21,450	£106,377
Profit Before Tax	£7,023	£7,391	£8,023	£8,671	£9,471	£40,580
Profit After Tax	£5,688	£5,987	£6,499	£7,024	£7,672	£32,870
Change In Property Value	£11,225	£11,506	£21,228	£27,113	£31,204	£102,275
Net Return	£16,913	£17,493	£27,727	£34,137	£38,876	£135,146
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	27%	93%

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