Terraced B20 5 beds 4 baths

Winchester Road B20

West Midlands, England · B20

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£14,387

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 23%After 5 Years

Return On Investment

91%

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	£15,948	£16,187	£16,592	£17,007	£17,517	£83,251
Total Expenses	£13,005	£13,041	£13,092	£13,145	£13,206	£65,489
Profit Before Tax	£2,943	£3,146	£3,500	£3,862	£4,311	£17,762
Profit After Tax	£2,383	£2,549	£2,835	£3,128	£3,492	£14,387
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£9,258	£9,595	£15,836	£19,734	£22,603	£77,028
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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