Detached
B46
4 beds
1 bath
New Road, Water Orton, Birmingham, Warwickshire B46
West Midlands, England · B46
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£8,825
↗ 6%After 5 Years
Change In Property Value
£96,809
↗ 23%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,820 | £21,132 | £21,661 | £22,202 | £22,868 | £108,683 |
| Total Expenses | £19,444 | £19,487 | £19,550 | £19,615 | £19,693 | £97,789 |
| Profit Before Tax | £1,376 | £1,646 | £2,110 | £2,587 | £3,176 | £10,895 |
| Profit After Tax | £1,115 | £1,333 | £1,709 | £2,095 | £2,572 | £8,825 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £11,740 | £12,224 | £21,803 | £27,759 | £32,109 | £105,633 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change