Semi Detached B94 4 beds 2 baths

Broad Lane, Tanworth-In-Arden B94

West Midlands, England · B94

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£18,705

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£159,450

↗ 23%After 5 Years

Return On Investment

76%

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	£35,028	£35,553	£36,442	£37,353	£38,474	£182,851
Total Expenses	£31,775	£31,839	£31,939	£32,041	£32,164	£159,758
Profit Before Tax	£3,253	£3,714	£4,503	£5,312	£6,310	£23,092
Profit After Tax	£2,635	£3,008	£3,648	£4,303	£5,111	£18,705
Change In Property Value	£17,500	£17,938	£33,095	£42,269	£48,648	£159,450
Net Return	£20,135	£20,946	£36,742	£46,572	£53,759	£178,154
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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