Detached B38 3 beds 2 baths

Lea End Lane, Birmingham B38

West Midlands, England · B38

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£38,706

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£226,646

↗ 23%After 5 Years

Return On Investment

78%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£52,740	£53,531	£54,869	£56,241	£57,928	£275,310
Total Expenses	£45,251	£45,341	£45,486	£45,634	£45,813	£227,525
Profit Before Tax	£7,489	£8,190	£9,384	£10,607	£12,115	£47,785
Profit After Tax	£6,066	£6,634	£7,601	£8,592	£9,813	£38,706
Change In Property Value	£24,875	£25,497	£47,042	£60,083	£69,150	£226,646
Net Return	£30,941	£32,131	£54,642	£68,675	£78,963	£265,352
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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