Detached B20 3 beds 1 bath

Wheaton Vale, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£771

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 23%After 5 Years

Return On Investment

75%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£12,869	£12,899	£12,942	£12,986	£13,037	£64,733
Profit Before Tax	£-269	£-110	£167	£451	£803	£1,041
Profit After Tax	£-269	£-110	£135	£365	£650	£771
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£6,731	£7,065	£13,373	£17,273	£20,109	£64,551
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	8%	15%	20%	23%	75%

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