Detached B16 5 beds 3 baths

Roebuck Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£145,650First Year

Profit From Rental Income

After 5 Years

£11,498

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£102,275

↗ 23%After 5 Years

Return On Investment

78%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,536	£22,874	£23,446	£24,032	£24,753	£117,641
Total Expenses	£20,568	£20,613	£20,681	£20,750	£20,833	£103,445
Profit Before Tax	£1,968	£2,261	£2,765	£3,282	£3,920	£14,196
Profit After Tax	£1,594	£1,831	£2,240	£2,658	£3,175	£11,498
Change In Property Value	£11,225	£11,506	£21,228	£27,113	£31,204	£102,275
Net Return	£12,819	£13,337	£23,468	£29,771	£34,379	£113,774
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	24%	78%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change