Detached B17 3 beds 2 baths

Porters Croft, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£40,753

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£125,282

↗ 23%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,488	£35,005	£35,880	£36,777	£37,881	£180,032
Total Expenses	£25,770	£25,833	£25,932	£26,032	£26,153	£129,720
Profit Before Tax	£8,718	£9,172	£9,949	£10,745	£11,728	£50,312
Profit After Tax	£7,062	£7,429	£8,059	£8,704	£9,499	£40,753
Change In Property Value	£13,750	£14,094	£26,003	£33,212	£38,223	£125,282
Net Return	£20,812	£21,523	£34,062	£41,915	£47,723	£166,034
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	12%	19%	23%	26%	92%

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