Semi Detached
B43
3 beds
2 baths
Appleton Avenue, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£14,116
↗ 19%After 5 Years
Change In Property Value
£60,209
↗ 25%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,744 | £12,935 | £13,129 | £13,457 | £13,794 | £66,060 |
| Total Expenses | £9,657 | £9,689 | £9,719 | £9,762 | £9,806 | £48,633 |
| Profit Before Tax | £3,087 | £3,246 | £3,411 | £3,696 | £3,988 | £17,427 |
| Profit After Tax | £2,500 | £2,629 | £2,763 | £2,993 | £3,230 | £14,116 |
| Change In Property Value | £6,125 | £11,301 | £14,433 | £16,612 | £11,739 | £60,209 |
| Net Return | £8,625 | £13,930 | £17,196 | £19,605 | £14,969 | £74,325 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change