Detached
B31
4 beds
1 bath
Moor Leasow, Birmingham, West Midlands B31
West Midlands, England · B31
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£21,836
↗ 18%After 5 Years
Change In Property Value
£85,419
↗ 23%After 5 Years
Return On Investment
90%
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 | £22,128 | £22,460 | £23,021 | £23,597 | £24,305 | £115,511 |
| Total Expenses | £17,591 | £17,636 | £17,703 | £17,771 | £17,852 | £88,553 |
| Profit Before Tax | £4,537 | £4,824 | £5,319 | £5,826 | £6,452 | £26,959 |
| Profit After Tax | £3,675 | £3,908 | £4,308 | £4,719 | £5,226 | £21,836 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £13,050 | £13,517 | £22,038 | £27,363 | £31,288 | £107,256 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change