Semi Detached
B92
3 beds
1 bath
Rangoon Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£6,816
↗ 7%After 5 Years
Change In Property Value
£68,324
↗ 23%After 5 Years
Return On Investment
80%
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 | £15,012 | £15,237 | £15,618 | £16,009 | £16,489 | £78,365 |
| Total Expenses | £13,902 | £13,936 | £13,985 | £14,035 | £14,093 | £69,950 |
| Profit Before Tax | £1,110 | £1,301 | £1,634 | £1,974 | £2,396 | £8,415 |
| Profit After Tax | £899 | £1,054 | £1,323 | £1,599 | £1,940 | £6,816 |
| Change In Property Value | £7,499 | £7,686 | £14,181 | £18,112 | £20,846 | £68,324 |
| Net Return | £8,398 | £8,740 | £15,504 | £19,711 | £22,786 | £75,140 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change