Semi Detached
B42
3 beds
1 bath
Derrydown Road, Birmingham B42
West Midlands, England · B42
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£6,387
↗ 7%After 5 Years
Change In Property Value
£64,919
↗ 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 | £14,268 | £14,482 | £14,844 | £15,215 | £15,672 | £74,481 |
| Total Expenses | £13,234 | £13,267 | £13,314 | £13,362 | £13,418 | £66,596 |
| Profit Before Tax | £1,034 | £1,215 | £1,530 | £1,853 | £2,253 | £7,885 |
| Profit After Tax | £837 | £984 | £1,239 | £1,501 | £1,825 | £6,387 |
| Change In Property Value | £7,125 | £7,303 | £13,474 | £17,210 | £19,807 | £64,919 |
| Net Return | £7,962 | £8,287 | £14,714 | £18,711 | £21,632 | £71,306 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change