Terraced
B29
3 beds
2 baths
First Avenue, Selly Park, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£55,309
↗ 46%After 5 Years
Change In Property Value
£92,157
↗ 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 | £28,128 | £28,550 | £28,978 | £29,703 | £30,445 | £145,804 |
| Total Expenses | £15,378 | £15,433 | £15,486 | £15,569 | £15,654 | £77,521 |
| Profit Before Tax | £12,750 | £13,117 | £13,492 | £14,134 | £14,791 | £68,283 |
| Profit After Tax | £10,327 | £10,625 | £10,929 | £11,448 | £11,981 | £55,309 |
| Change In Property Value | £9,375 | £17,297 | £22,092 | £25,426 | £17,968 | £92,157 |
| Net Return | £19,702 | £27,921 | £33,020 | £36,874 | £29,948 | £147,467 |
| 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