Terraced
B37
4 beds
1 bath
Dunster Road, Birmingham B37
West Midlands, England · B37
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£10,445
↗ 18%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,876 | £10,024 | £10,175 | £10,429 | £10,690 | £51,193 |
| Total Expenses | £7,601 | £7,628 | £7,653 | £7,689 | £7,726 | £38,298 |
| Profit Before Tax | £2,275 | £2,396 | £2,521 | £2,740 | £2,964 | £12,895 |
| Profit After Tax | £1,843 | £1,941 | £2,042 | £2,219 | £2,400 | £10,445 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £6,593 | £10,704 | £13,235 | £15,101 | £11,504 | £57,138 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change