Detached B20 5 beds 1 bath

North Drive, Handsworth, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£39,171

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£120,726

↗ 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	£33,228	£33,726	£34,570	£35,434	£36,497	£173,455
Total Expenses	£24,851	£24,912	£25,007	£25,104	£25,221	£125,095
Profit Before Tax	£8,377	£8,815	£9,563	£10,329	£11,276	£48,360
Profit After Tax	£6,786	£7,140	£7,746	£8,367	£9,133	£39,171
Change In Property Value	£13,250	£13,581	£25,057	£32,004	£36,834	£120,726
Net Return	£20,036	£20,721	£32,803	£40,371	£45,967	£159,897
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	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