Terraced
B29
4 beds
1 bath
Tiverton Road, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£56,818
↗ 46%After 5 Years
Change In Property Value
£94,615
↗ 25%After 5 Years
Return On Investment
123%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,872 | £29,305 | £29,745 | £30,488 | £31,250 | £149,660 |
| Total Expenses | £15,775 | £15,830 | £15,885 | £15,969 | £16,056 | £79,515 |
| Profit Before Tax | £13,097 | £13,475 | £13,860 | £14,519 | £15,194 | £70,145 |
| Profit After Tax | £10,609 | £10,915 | £11,227 | £11,760 | £12,307 | £56,818 |
| Change In Property Value | £9,625 | £17,758 | £22,681 | £26,104 | £18,447 | £94,615 |
| Net Return | £20,234 | £28,673 | £33,908 | £37,864 | £30,754 | £151,432 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 46% |
| Total Net Return (%) | 16% | 23% | 28% | 31% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change