Semi Detached B44 3 beds 1 bath

Fairbourne Avenue, Great Barr, Birmingham B44

West Midlands, England · B44

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£15,238

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£57,752

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,696	£12,886	£13,080	£13,407	£13,742	£65,811
Total Expenses	£9,331	£9,362	£9,392	£9,435	£9,479	£46,999
Profit Before Tax	£3,365	£3,524	£3,688	£3,972	£4,263	£18,812
Profit After Tax	£2,726	£2,855	£2,987	£3,217	£3,453	£15,238
Change In Property Value	£5,875	£10,839	£13,844	£15,934	£11,260	£57,752
Net Return	£8,601	£13,694	£16,831	£19,151	£14,712	£72,989
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	24%	27%	21%	102%

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