Detached B28 3 beds 1 bath

Pipers Green, Birmingham B28

West Midlands, England · B28

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£8,189

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£77,447

↗ 23%After 5 Years

Return On Investment

80%

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	£17,064	£17,320	£17,753	£18,197	£18,743	£89,076
Total Expenses	£15,696	£15,733	£15,787	£15,842	£15,908	£78,966
Profit Before Tax	£1,368	£1,587	£1,966	£2,354	£2,835	£10,110
Profit After Tax	£1,108	£1,285	£1,592	£1,907	£2,296	£8,189
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£9,608	£9,998	£17,667	£22,438	£25,925	£85,636
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

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