Detached
B8
3 beds
1 bath
Warren Grove Washwood Heath Road, Birmingham B8
West Midlands, England · B8
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£14,120
↗ 19%After 5 Years
Change In Property Value
£54,668
↗ 23%After 5 Years
Return On Investment
94%
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 | £11,462 | £11,495 | £11,542 | £11,591 | £11,648 | £57,738 |
| Profit Before Tax | £2,938 | £3,121 | £3,439 | £3,765 | £4,169 | £17,432 |
| Profit After Tax | £2,380 | £2,528 | £2,786 | £3,050 | £3,377 | £14,120 |
| Change In Property Value | £6,000 | £6,150 | £11,347 | £14,492 | £16,679 | £54,668 |
| Net Return | £8,380 | £8,678 | £14,132 | £17,542 | £20,056 | £68,788 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change