Detached B46 4 beds 2 baths

Warren Gardens, Marsh Lane, Water Orton, Birmingham, Warwickshire B46

West Midlands, England · B46

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£13,030

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£113,893

↗ 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	£25,092	£25,468	£26,105	£26,758	£27,560	£130,984
Total Expenses	£22,847	£22,896	£22,970	£23,046	£23,137	£114,897
Profit Before Tax	£2,245	£2,573	£3,135	£3,711	£4,423	£16,087
Profit After Tax	£1,819	£2,084	£2,539	£3,006	£3,583	£13,030
Change In Property Value	£12,500	£12,813	£23,639	£30,192	£34,749	£113,893
Net Return	£14,319	£14,896	£26,178	£33,198	£38,331	£126,923
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	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