Detached
B46
4 beds
1 bath
New Road, Water Orton, Birmingham, Warwickshire B46
West Midlands, England · B46
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£10,788
↗ 8%After 5 Years
Change In Property Value
£96,809
↗ 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 | £21,336 | £21,656 | £22,197 | £22,752 | £23,435 | £111,377 |
| Total Expenses | £19,495 | £19,539 | £19,604 | £19,670 | £19,749 | £98,058 |
| Profit Before Tax | £1,841 | £2,117 | £2,594 | £3,082 | £3,686 | £13,319 |
| Profit After Tax | £1,491 | £1,715 | £2,101 | £2,496 | £2,985 | £10,788 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £12,116 | £12,605 | £22,194 | £28,160 | £32,522 | £107,597 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change