Detached
B20
5 beds
1 bath
North Drive, Handsworth, Birmingham B20
West Midlands, England · B20
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£13,964
↗ 8%After 5 Years
Change In Property Value
£120,726
↗ 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 | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £24,188 | £24,240 | £24,318 | £24,398 | £24,494 | £121,637 |
| Profit Before Tax | £2,416 | £2,764 | £3,360 | £3,972 | £4,727 | £17,239 |
| Profit After Tax | £1,957 | £2,238 | £2,722 | £3,217 | £3,829 | £13,964 |
| Change In Property Value | £13,250 | £13,581 | £25,057 | £32,004 | £36,834 | £120,726 |
| Net Return | £15,207 | £15,820 | £27,779 | £35,221 | £40,663 | £134,690 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change