Semi Detached
B76
3 beds
1 bath
Park Lane, Minworth, Sutton Coldfield B76
West Midlands, England · B76
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£1,278
↗ 1%After 5 Years
Change In Property Value
£74,030
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £14,857 | £14,891 | £14,938 | £14,987 | £15,045 | £74,719 |
| Profit Before Tax | £-229 | £-43 | £280 | £612 | £1,022 | £1,641 |
| Profit After Tax | £-229 | £-43 | £227 | £495 | £828 | £1,278 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £7,896 | £8,285 | £15,592 | £20,120 | £23,415 | £75,308 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change