Detached
B42
2 beds
1 bath
Walsall Road, Great Barr, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£6,679
↗ 7%After 5 Years
Change In Property Value
£66,058
↗ 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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £13,461 | £13,495 | £13,542 | £13,591 | £13,648 | £67,738 |
| Profit Before Tax | £1,095 | £1,280 | £1,601 | £1,931 | £2,340 | £8,246 |
| Profit After Tax | £887 | £1,037 | £1,297 | £1,564 | £1,895 | £6,679 |
| Change In Property Value | £7,250 | £7,431 | £13,711 | £17,512 | £20,154 | £66,058 |
| Net Return | £8,137 | £8,468 | £15,008 | £19,076 | £22,049 | £72,737 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change