Detached B20 4 beds 2 baths

North Drive, Handsworth, Birmingham B20

West Midlands, England · B20

Initial Investment

First Year

£198,499First Year

Profit From Rental Income

After 5 Years

£16,096

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£136,671

↗ 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	£30,120	£30,572	£31,336	£32,119	£33,083	£157,230
Total Expenses	£27,317	£27,374	£27,461	£27,550	£27,657	£137,359
Profit Before Tax	£2,803	£3,198	£3,875	£4,569	£5,426	£19,872
Profit After Tax	£2,270	£2,591	£3,139	£3,701	£4,395	£16,096
Change In Property Value	£15,000	£15,375	£28,367	£36,231	£41,698	£136,671
Net Return	£17,270	£17,965	£31,506	£39,932	£46,093	£152,767
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