Semi Detached B42 2 beds 1 bath

Dyas Avenue, Birmingham B42

West Midlands, England · B42

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£3,413

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

81%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,264	£9,403	£9,638	£9,879	£10,175	£48,359
Total Expenses	£8,766	£8,792	£8,826	£8,861	£8,901	£44,146
Profit Before Tax	£498	£611	£812	£1,018	£1,274	£4,213
Profit After Tax	£403	£495	£658	£825	£1,032	£3,413
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,028	£5,236	£9,404	£11,996	£13,889	£45,553
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	25%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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