Detached B5 4 beds 1 bath

Pavenham Drive, Birmingham B5

West Midlands, England · B5

Initial Investment

First Year

£205,500First Year

Profit From Rental Income

After 5 Years

£42,200

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£141,227

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£37,824	£38,391	£39,351	£40,335	£41,545	£197,446
Total Expenses	£28,881	£28,949	£29,056	£29,165	£29,297	£145,348
Profit Before Tax	£8,943	£9,442	£10,295	£11,170	£12,248	£52,098
Profit After Tax	£7,244	£7,648	£8,339	£9,047	£9,921	£42,200
Change In Property Value	£15,500	£15,888	£29,312	£37,438	£43,088	£141,227
Net Return	£22,744	£23,536	£37,652	£46,486	£53,009	£183,426
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

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