Semi Detached B44 2 beds 1 bath

Rodlington Avenue, Birmingham, West Midlands B44

West Midlands, England · B44

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£5,055

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

85%

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	£8,640	£8,770	£8,989	£9,214	£9,490	£45,102
Total Expenses	£7,712	£7,736	£7,769	£7,803	£7,841	£38,861
Profit Before Tax	£928	£1,033	£1,220	£1,411	£1,649	£6,241
Profit After Tax	£752	£837	£988	£1,143	£1,336	£5,055
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£4,752	£4,937	£8,552	£10,804	£12,455	£41,501
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

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