Semi Detached B38 3 beds 0 baths

142 Green Acres Road, Kings Norton, Birmingham B38

West Midlands, England · B38

Initial Investment

First Year

£23,500First Year

Profit From Rental Income

After 5 Years

£3,120

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£18,431

↗ 25%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,972	£4,032	£4,092	£4,194	£4,299	£20,589
Total Expenses	£3,310	£3,329	£3,345	£3,366	£3,387	£16,737
Profit Before Tax	£662	£703	£747	£829	£912	£3,852
Profit After Tax	£536	£569	£605	£671	£739	£3,120
Change In Property Value	£1,875	£3,459	£4,418	£5,085	£3,594	£18,431
Net Return	£2,411	£4,029	£5,023	£5,756	£4,332	£21,552
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	17%	21%	24%	18%	92%

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