Semi Detached B32 2 beds 1 bath

Worlds End Lane, Quinton B32

West Midlands, England · B32

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£3,678

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£44,418

↗ 23%After 5 Years

Return On Investment

81%

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	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£9,212	£9,238	£9,274	£9,310	£9,352	£46,387
Profit Before Tax	£544	£664	£876	£1,093	£1,364	£4,541
Profit After Tax	£440	£538	£710	£886	£1,105	£3,678
Change In Property Value	£4,875	£4,997	£9,219	£11,775	£13,552	£44,418
Net Return	£5,315	£5,535	£9,929	£12,661	£14,657	£48,096
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

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