Detached B24 2 beds 1 bath

Moor End Lane, Birmingham B24

West Midlands, England · B24

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,547

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

82%

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	£11,040	£11,206	£11,486	£11,773	£12,126	£57,630
Total Expenses	£10,333	£10,361	£10,399	£10,439	£10,485	£52,016
Profit Before Tax	£708	£845	£1,086	£1,334	£1,641	£5,614
Profit After Tax	£573	£684	£880	£1,080	£1,329	£4,547
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,073	£6,322	£11,281	£14,365	£16,619	£54,660
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%

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