Semi Detached
B32
3 beds
1 bath
Hunslet Road, Quinton, Birmingham, West Midlands B32
West Midlands, England · B32
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£11,314
↗ 18%After 5 Years
Change In Property Value
£47,835
↗ 23%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £10,071 | £10,101 | £10,144 | £10,187 | £10,237 | £50,740 |
| Profit Before Tax | £2,325 | £2,480 | £2,753 | £3,032 | £3,378 | £13,968 |
| Profit After Tax | £1,883 | £2,009 | £2,230 | £2,456 | £2,736 | £11,314 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £7,133 | £7,390 | £12,158 | £15,137 | £17,331 | £59,149 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change