Detached B8 3 beds 2 baths

Warren Grove, Washwood Heath B8

West Midlands, England · B8

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£10,906

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

88%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£12,256	£12,289	£12,336	£12,384	£12,441	£61,705
Profit Before Tax	£2,145	£2,327	£2,646	£2,972	£3,376	£13,465
Profit After Tax	£1,737	£1,885	£2,143	£2,407	£2,734	£10,906
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£8,237	£8,548	£14,435	£18,107	£20,804	£70,130
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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