Detached B43 3 beds 1 bath

Peak House Road, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£10,633

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£95,670

↗ 23%After 5 Years

Return On Investment

78%

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	£21,084	£21,400	£21,935	£22,484	£23,158	£110,061
Total Expenses	£19,272	£19,315	£19,379	£19,445	£19,523	£96,934
Profit Before Tax	£1,812	£2,085	£2,556	£3,039	£3,635	£13,127
Profit After Tax	£1,468	£1,689	£2,070	£2,461	£2,944	£10,633
Change In Property Value	£10,500	£10,763	£19,857	£25,362	£29,189	£95,670
Net Return	£11,968	£12,452	£21,927	£27,823	£32,133	£106,302
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	78%

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