Semi Detached
B31
3 beds
0 baths
1222 Bristol Road South, Northfield, Birmingham B31
West Midlands, England · B31
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£2,524
↗ 16%After 5 Years
Change In Property Value
£12,288
↗ 25%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 | £2,952 | £2,996 | £3,041 | £3,117 | £3,195 | £15,302 |
| Total Expenses | £2,404 | £2,421 | £2,436 | £2,454 | £2,472 | £12,186 |
| Profit Before Tax | £548 | £575 | £606 | £664 | £723 | £3,116 |
| Profit After Tax | £444 | £466 | £491 | £537 | £586 | £2,524 |
| Change In Property Value | £1,250 | £2,306 | £2,946 | £3,390 | £2,396 | £12,288 |
| Net Return | £1,694 | £2,772 | £3,436 | £3,928 | £2,981 | £14,811 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 17% | 21% | 25% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change