Detached B38 3 beds 2 baths

Lea End Lane, Birmingham B38

West Midlands, England · B38

Initial Investment

First Year

£340,250First Year

Profit From Rental Income

After 5 Years

£28,066

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£226,646

↗ 23%After 5 Years

Return On Investment

75%

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	£49,944	£50,693	£51,960	£53,260	£54,857	£260,714
Total Expenses	£44,971	£45,057	£45,195	£45,336	£45,506	£226,065
Profit Before Tax	£4,973	£5,636	£6,766	£7,924	£9,351	£34,649
Profit After Tax	£4,028	£4,565	£5,480	£6,418	£7,574	£28,066
Change In Property Value	£24,875	£25,497	£47,042	£60,083	£69,150	£226,646
Net Return	£28,903	£30,062	£52,522	£66,501	£76,724	£254,712
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	9%	15%	20%	23%	75%

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