Semi Detached
B92
3 beds
1 bath
Rangoon Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£2,204
↗ 2%After 5 Years
Change In Property Value
£68,324
↗ 23%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £13,781 | £13,813 | £13,858 | £13,905 | £13,960 | £69,317 |
| Profit Before Tax | £19 | £194 | £499 | £811 | £1,197 | £2,721 |
| Profit After Tax | £16 | £157 | £404 | £657 | £970 | £2,204 |
| Change In Property Value | £7,499 | £7,686 | £14,181 | £18,112 | £20,846 | £68,324 |
| Net Return | £7,515 | £7,844 | £14,585 | £18,769 | £21,816 | £70,528 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change