Terraced DY3 2 beds 1 bath

Temple Street, Dudley DY3

West Midlands, England · DY3

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£7,475

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

90%

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	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£7,776	£7,801	£7,835	£7,870	£7,911	£39,193
Profit Before Tax	£1,500	£1,614	£1,815	£2,021	£2,278	£9,229
Profit After Tax	£1,215	£1,307	£1,470	£1,637	£1,845	£7,475
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£5,215	£5,407	£9,035	£11,299	£12,965	£43,921
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	90%

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