Semi Detached
B44
2 beds
1 bath
Rodlington Avenue, Birmingham, West Midlands B44
West Midlands, England · B44
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£9,684
↗ 20%After 5 Years
Change In Property Value
£39,320
↗ 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 | £8,640 | £8,770 | £8,901 | £9,124 | £9,352 | £44,786 |
| Total Expenses | £6,512 | £6,537 | £6,561 | £6,594 | £6,627 | £32,831 |
| Profit Before Tax | £2,128 | £2,232 | £2,340 | £2,530 | £2,725 | £11,955 |
| Profit After Tax | £1,724 | £1,808 | £1,896 | £2,049 | £2,207 | £9,684 |
| Change In Property Value | £4,000 | £7,380 | £9,426 | £10,848 | £7,666 | £39,320 |
| Net Return | £5,724 | £9,188 | £11,322 | £12,898 | £9,873 | £49,004 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| 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