Semi Detached B14 6 beds 3 baths

Woodthorpe Road, Birmingham B14

West Midlands, England · B14

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£35,287

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£109,337

↗ 23%After 5 Years

Return On Investment

92%

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	£30,096	£30,547	£31,311	£32,094	£33,057	£157,105
Total Expenses	£22,554	£22,610	£22,697	£22,787	£22,894	£113,541
Profit Before Tax	£7,542	£7,937	£8,614	£9,307	£10,163	£43,564
Profit After Tax	£6,109	£6,429	£6,977	£7,539	£8,232	£35,287
Change In Property Value	£12,000	£12,300	£22,694	£28,985	£33,359	£109,337
Net Return	£18,109	£18,729	£29,671	£36,524	£41,591	£144,624
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	23%	27%	92%

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