Terraced
B37
3 beds
1 bath
Chester Close, Birmingham, West Midlands B37
West Midlands, England · B37
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£4,581
↗ 8%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,738 | £9,981 | £10,281 | £48,860 |
| Total Expenses | £8,578 | £8,603 | £8,638 | £8,673 | £8,713 | £43,204 |
| Profit Before Tax | £783 | £897 | £1,100 | £1,309 | £1,567 | £5,656 |
| Profit After Tax | £634 | £727 | £891 | £1,060 | £1,270 | £4,581 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £5,134 | £5,339 | £9,401 | £11,929 | £13,779 | £45,583 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change