Detached B32 4 beds 2 baths

Woodgate Lane, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£21,836

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,128	£22,460	£23,021	£23,597	£24,305	£115,511
Total Expenses	£17,591	£17,636	£17,703	£17,771	£17,852	£88,553
Profit Before Tax	£4,537	£4,824	£5,319	£5,826	£6,452	£26,959
Profit After Tax	£3,675	£3,908	£4,308	£4,719	£5,226	£21,836
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£13,050	£13,517	£22,038	£27,363	£31,288	£107,256
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	18%	23%	26%	90%

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