Semi Detached
B43
3 beds
1 bath
Appleton Avenue, Great Barr, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£14,417
↗ 19%After 5 Years
Change In Property Value
£61,438
↗ 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 | £12,996 | £13,191 | £13,389 | £13,724 | £14,067 | £67,366 |
| Total Expenses | £9,843 | £9,875 | £9,905 | £9,949 | £9,994 | £49,568 |
| Profit Before Tax | £3,153 | £3,316 | £3,483 | £3,774 | £4,072 | £17,798 |
| Profit After Tax | £2,554 | £2,686 | £2,822 | £3,057 | £3,299 | £14,417 |
| Change In Property Value | £6,250 | £11,531 | £14,728 | £16,951 | £11,978 | £61,438 |
| Net Return | £8,804 | £14,217 | £17,550 | £20,008 | £15,277 | £75,855 |
| 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