Semi Detached B46 3 beds 2 baths

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

West Midlands, England · B46

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£7,543

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 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	£18,372	£18,648	£19,114	£19,592	£20,179	£95,904
Total Expenses	£17,215	£17,254	£17,312	£17,370	£17,440	£86,592
Profit Before Tax	£1,157	£1,393	£1,802	£2,221	£2,739	£9,312
Profit After Tax	£937	£1,128	£1,460	£1,799	£2,219	£7,543
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£10,312	£10,738	£19,189	£24,443	£28,280	£92,962
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	9%	9%	16%	20%	24%	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