Terraced B93 2 beds 1 bath

Warwick Road, Knowle, Solihull B93

West Midlands, England · B93

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£4,254

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

76%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£16,031	£16,068	£16,120	£16,174	£16,237	£80,630
Profit Before Tax	£421	£631	£996	£1,370	£1,833	£5,251
Profit After Tax	£341	£511	£807	£1,110	£1,485	£4,254
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£9,091	£9,480	£17,354	£22,245	£25,809	£83,978
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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