Semi Detached
B94
4 beds
2 baths
Broad Lane, Tanworth-In-Arden B94
West Midlands, England · B94
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£13,271
↗ 6%After 5 Years
Change In Property Value
£159,450
↗ 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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £31,633 | £31,694 | £31,790 | £31,889 | £32,007 | £159,013 |
| Profit Before Tax | £1,968 | £2,410 | £3,166 | £3,942 | £4,899 | £16,384 |
| Profit After Tax | £1,594 | £1,952 | £2,565 | £3,193 | £3,968 | £13,271 |
| Change In Property Value | £17,500 | £17,938 | £33,095 | £42,269 | £48,648 | £159,450 |
| Net Return | £19,094 | £19,889 | £35,659 | £45,462 | £52,616 | £172,720 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 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