Semi Detached B31 3 beds 0 baths

152 Central Avenue, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£4,844

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£18,431

↗ 25%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,428	£4,494	£4,562	£4,676	£4,793	£22,953
Total Expenses	£3,356	£3,375	£3,392	£3,414	£3,436	£16,973
Profit Before Tax	£1,072	£1,119	£1,170	£1,262	£1,357	£5,980
Profit After Tax	£868	£907	£948	£1,022	£1,099	£4,844
Change In Property Value	£1,875	£3,459	£4,418	£5,085	£3,594	£18,431
Net Return	£2,743	£4,366	£5,366	£6,107	£4,692	£23,275
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	26%	20%	99%

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