Terraced B32 2 beds 1 bath

Dufton Road, Quinton, Birmingham, West Midlands B32

West Midlands, England · B32

Initial Investment

First Year

£45,700First Year

Profit From Rental Income

After 5 Years

£11,707

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,617

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,796	£8,928	£9,062	£9,288	£9,521	£45,595
Total Expenses	£6,174	£6,199	£6,223	£6,256	£6,290	£31,142
Profit Before Tax	£2,622	£2,729	£2,839	£3,032	£3,231	£14,453
Profit After Tax	£2,124	£2,210	£2,299	£2,456	£2,617	£11,707
Change In Property Value	£3,725	£6,873	£8,778	£10,103	£7,139	£36,617
Net Return	£5,849	£9,083	£11,077	£12,559	£9,756	£48,324
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	20%	24%	27%	21%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change