Detached B46 4 beds 2 baths

Warren Gardens, Marsh Lane, Water Orton, Birmingham, Warwickshire B46

West Midlands, England · B46

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£10,793

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,504	£24,872	£25,493	£26,131	£26,915	£127,914
Total Expenses	£22,788	£22,836	£22,909	£22,984	£23,073	£114,590
Profit Before Tax	£1,716	£2,035	£2,584	£3,147	£3,842	£13,324
Profit After Tax	£1,390	£1,649	£2,093	£2,549	£3,112	£10,793
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£13,890	£14,461	£25,732	£32,741	£37,860	£124,685
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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