Detached B17 3 beds 2 baths

Porters Croft, Birmingham B17

West Midlands, England · B17

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£14,540

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£125,282

↗ 23%After 5 Years

Return On Investment

77%

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	£27,600	£28,014	£28,714	£29,432	£30,315	£144,076
Total Expenses	£25,081	£25,134	£25,215	£25,298	£25,397	£126,125
Profit Before Tax	£2,519	£2,880	£3,499	£4,135	£4,919	£17,951
Profit After Tax	£2,040	£2,333	£2,835	£3,349	£3,984	£14,540
Change In Property Value	£13,750	£14,094	£26,003	£33,212	£38,223	£125,282
Net Return	£15,790	£16,426	£28,838	£36,561	£42,208	£139,822
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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