Detached B32 4 beds 2 baths

Woodgate Lane, Birmingham B32

West Midlands, England · B32

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£9,278

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

79%

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	£18,828	£19,110	£19,588	£20,078	£20,680	£98,285
Total Expenses	£17,261	£17,301	£17,359	£17,419	£17,490	£86,830
Profit Before Tax	£1,567	£1,810	£2,229	£2,659	£3,190	£11,455
Profit After Tax	£1,269	£1,466	£1,805	£2,154	£2,584	£9,278
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£10,644	£11,075	£19,535	£24,798	£28,646	£94,698
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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