Semi Detached B43 3 beds 1 bath

Waddington Avenue, Birmingham B43

West Midlands, England · B43

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,123

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£56,523

↗ 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	£11,964	£12,143	£12,326	£12,634	£12,950	£62,016
Total Expenses	£9,097	£9,127	£9,156	£9,197	£9,239	£45,815
Profit Before Tax	£2,867	£3,016	£3,170	£3,437	£3,711	£16,201
Profit After Tax	£2,323	£2,443	£2,568	£2,784	£3,006	£13,123
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£8,073	£13,052	£16,117	£18,378	£14,026	£69,646
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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