Semi Detached
B42
3 beds
1 bath
Derrydown Road, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,915
↗ 17%After 5 Years
Change In Property Value
£55,294
↗ 25%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,472 | £11,644 | £11,819 | £12,114 | £12,417 | £59,466 |
| Total Expenses | £8,887 | £8,916 | £8,944 | £8,984 | £9,025 | £44,756 |
| Profit Before Tax | £2,585 | £2,728 | £2,875 | £3,130 | £3,392 | £14,710 |
| Profit After Tax | £2,094 | £2,210 | £2,329 | £2,535 | £2,748 | £11,915 |
| Change In Property Value | £5,625 | £10,378 | £13,255 | £15,255 | £10,781 | £55,294 |
| Net Return | £7,719 | £12,588 | £15,584 | £17,791 | £13,528 | £67,210 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 18% | 23% | 26% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change