Detached
B92
4 beds
2 baths
Brookvale Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£4,718
↗ 3%After 5 Years
Change In Property Value
£108,198
↗ 23%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,852 | £22,180 | £22,734 | £23,303 | £24,002 | £114,070 |
| Total Expenses | £21,531 | £21,575 | £21,641 | £21,709 | £21,790 | £108,246 |
| Profit Before Tax | £321 | £605 | £1,093 | £1,594 | £2,212 | £5,824 |
| Profit After Tax | £260 | £490 | £885 | £1,291 | £1,792 | £4,718 |
| Change In Property Value | £11,875 | £12,172 | £22,457 | £28,683 | £33,011 | £108,198 |
| Net Return | £12,135 | £12,662 | £23,342 | £29,973 | £34,803 | £112,916 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change