Detached B20 4 beds 2 baths

North Drive, Handsworth, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£198,499First Year

Profit From Rental Income

After 5 Years

£44,637

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£136,671

↗ 23%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,620	£38,184	£39,139	£40,117	£41,321	£196,381
Total Expenses	£28,067	£28,135	£28,241	£28,350	£28,481	£141,274
Profit Before Tax	£9,553	£10,049	£10,898	£11,767	£12,840	£55,108
Profit After Tax	£7,738	£8,140	£8,827	£9,532	£10,400	£44,637
Change In Property Value	£15,000	£15,375	£28,367	£36,231	£41,698	£136,671
Net Return	£22,738	£23,515	£37,194	£45,762	£52,099	£181,308
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	12%	19%	23%	26%	91%

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