Detached B31 3 beds 1 bath

Bodenham Road, Northfield, Birmingham B31

West Midlands, England · B31

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£20,237

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,652	£20,962	£21,486	£22,023	£22,684	£107,806
Total Expenses	£16,451	£16,494	£16,557	£16,622	£16,698	£82,823
Profit Before Tax	£4,201	£4,468	£4,929	£5,401	£5,985	£24,984
Profit After Tax	£3,402	£3,619	£3,992	£4,375	£4,848	£20,237
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£12,152	£12,588	£20,540	£25,510	£29,172	£99,961
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	23%	26%	90%

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