Terraced B92 2 beds 1 bath

Kineton Green Road, Solihull B92

West Midlands, England · B92

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£20,421

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 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	£21,756	£22,082	£22,634	£23,200	£23,896	£113,569
Total Expenses	£17,554	£17,598	£17,664	£17,731	£17,812	£88,358
Profit Before Tax	£4,202	£4,484	£4,971	£5,469	£6,085	£25,211
Profit After Tax	£3,404	£3,632	£4,026	£4,430	£4,929	£20,421
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£12,779	£13,242	£21,755	£27,074	£30,990	£105,840
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	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