Terraced B5 3 beds 1 bath

Dollery Drive, Birmingham, West Midlands B5

West Midlands, England · B5

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£9,302

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£7,824	£7,850	£7,885	£7,922	£7,963	£39,444
Profit Before Tax	£1,932	£2,053	£2,265	£2,482	£2,752	£11,484
Profit After Tax	£1,565	£1,663	£1,834	£2,010	£2,229	£9,302
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,565	£5,763	£9,399	£11,672	£13,349	£45,748
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	93%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change