Terraced
B29
3 beds
1 bath
Alwold Road, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£29,259
↗ 47%After 5 Years
Change In Property Value
£50,379
↗ 25%After 5 Years
Return On Investment
127%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,372 | £15,603 | £15,837 | £16,233 | £16,638 | £79,682 |
| Total Expenses | £8,633 | £8,669 | £8,702 | £8,752 | £8,804 | £43,560 |
| Profit Before Tax | £6,739 | £6,934 | £7,134 | £7,480 | £7,835 | £36,122 |
| Profit After Tax | £5,459 | £5,616 | £5,779 | £6,059 | £6,346 | £29,259 |
| Change In Property Value | £5,125 | £9,456 | £12,077 | £13,899 | £9,822 | £50,379 |
| Net Return | £10,584 | £15,072 | £17,856 | £19,958 | £16,168 | £79,638 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 17% | 24% | 29% | 32% | 26% | 127% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change