Detached B26 4 beds 2 baths

Rowlands Road, Birmingham B26

West Midlands, England · B26

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£40,369

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£124,143

↗ 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	£34,176	£34,689	£35,556	£36,445	£37,538	£178,403
Total Expenses	£25,540	£25,603	£25,701	£25,801	£25,921	£128,566
Profit Before Tax	£8,636	£9,085	£9,855	£10,644	£11,618	£49,838
Profit After Tax	£6,995	£7,359	£7,983	£8,622	£9,410	£40,369
Change In Property Value	£13,625	£13,966	£25,767	£32,910	£37,876	£124,143
Net Return	£20,620	£21,325	£33,749	£41,531	£47,286	£164,511
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