Detached B79 3 beds 1 bath

Alvecote Lane, Alvecote, Tamworth B79

West Midlands, England · B79

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£5,232

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£50,113

↗ 23%After 5 Years

Return On Investment

83%

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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£10,351	£10,379	£10,418	£10,458	£10,505	£52,110
Profit Before Tax	£870	£1,009	£1,255	£1,507	£1,819	£6,460
Profit After Tax	£704	£818	£1,017	£1,220	£1,473	£5,232
Change In Property Value	£5,500	£5,638	£10,401	£13,285	£15,289	£50,113
Net Return	£6,204	£6,455	£11,418	£14,505	£16,763	£55,345
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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