Detached B92 4 beds 2 baths

Brookvale Road, Solihull B92

West Midlands, England · B92

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£12,298

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£108,198

↗ 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	£23,844	£24,202	£24,807	£25,427	£26,190	£124,469
Total Expenses	£21,730	£21,777	£21,849	£21,922	£22,008	£109,286
Profit Before Tax	£2,114	£2,424	£2,958	£3,505	£4,181	£15,183
Profit After Tax	£1,712	£1,964	£2,396	£2,839	£3,387	£12,298
Change In Property Value	£11,875	£12,172	£22,457	£28,683	£33,011	£108,198
Net Return	£13,587	£14,136	£24,853	£31,522	£36,398	£120,496
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	24%	78%

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