Semi Detached
B36
3 beds
1 bath
Swallow Avenue, Birmingham, West Midlands B36
West Midlands, England · B36
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£9,536
↗ 12%After 5 Years
Change In Property Value
£59,224
↗ 23%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,040 | £14,251 | £14,607 | £14,972 | £15,421 | £73,291 |
| Total Expenses | £12,220 | £12,252 | £12,298 | £12,346 | £12,401 | £61,517 |
| Profit Before Tax | £1,821 | £1,999 | £2,308 | £2,626 | £3,020 | £11,773 |
| Profit After Tax | £1,475 | £1,619 | £1,870 | £2,127 | £2,446 | £9,536 |
| Change In Property Value | £6,500 | £6,663 | £12,292 | £15,700 | £18,069 | £59,224 |
| Net Return | £7,975 | £8,281 | £14,162 | £17,827 | £20,515 | £68,760 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change