Detached
B31
4 beds
3 baths
Divot Drive, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£41,870
↗ 27%After 5 Years
Change In Property Value
£116,733
↗ 25%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,020 | £28,440 | £28,867 | £29,589 | £30,328 | £145,244 |
| Total Expenses | £18,585 | £18,640 | £18,693 | £18,775 | £18,860 | £93,552 |
| Profit Before Tax | £9,435 | £9,801 | £10,174 | £10,813 | £11,468 | £51,692 |
| Profit After Tax | £7,642 | £7,939 | £8,241 | £8,759 | £9,289 | £41,870 |
| Change In Property Value | £11,875 | £21,909 | £27,983 | £32,206 | £22,759 | £116,733 |
| Net Return | £19,517 | £29,848 | £36,224 | £40,965 | £32,048 | £158,603 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change