Terraced B24 3 beds 1 bath

Avalon Close, Birmingham, West Midlands B24

West Midlands, England · B24

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£10,785

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

91%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,468	£12,655	£12,971	£13,296	£13,695	£65,085
Total Expenses	£10,277	£10,307	£10,350	£10,393	£10,443	£51,770
Profit Before Tax	£2,191	£2,348	£2,622	£2,903	£3,251	£13,315
Profit After Tax	£1,775	£1,902	£2,124	£2,351	£2,633	£10,785
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£7,150	£7,411	£12,289	£15,334	£17,575	£59,759
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change