Terraced
B29
5 beds
2 baths
Dawlish Road, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£44,669
↗ 37%After 5 Years
Change In Property Value
£85,419
↗ 23%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,128 | £28,550 | £29,264 | £29,995 | £30,895 | £146,832 |
| Total Expenses | £18,191 | £18,245 | £18,327 | £18,411 | £18,512 | £91,685 |
| Profit Before Tax | £9,937 | £10,305 | £10,937 | £11,584 | £12,384 | £55,147 |
| Profit After Tax | £8,049 | £8,347 | £8,859 | £9,383 | £10,031 | £44,669 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £17,424 | £17,957 | £26,588 | £32,028 | £36,092 | £130,089 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 30% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change