Detached B26 4 beds 2 baths

Campbells Green, Sheldon B26

West Midlands, England · B26

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£11,520

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£102,503

↗ 23%After 5 Years

Return On Investment

78%

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	£22,584	£22,923	£23,496	£24,083	£24,806	£117,892
Total Expenses	£20,612	£20,658	£20,726	£20,795	£20,878	£103,669
Profit Before Tax	£1,972	£2,265	£2,770	£3,288	£3,928	£14,223
Profit After Tax	£1,597	£1,835	£2,244	£2,663	£3,181	£11,520
Change In Property Value	£11,250	£11,531	£21,275	£27,173	£31,274	£102,503
Net Return	£12,847	£13,366	£23,519	£29,836	£34,455	£114,024
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	24%	78%

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