Terraced
B29
6 beds
3 baths
Dawlish Road, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£72,128
↗ 46%After 5 Years
Change In Property Value
£119,190
↗ 25%After 5 Years
Return On Investment
121%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,372 | £36,918 | £37,471 | £38,408 | £39,368 | £188,537 |
| Total Expenses | £19,742 | £19,809 | £19,875 | £19,979 | £20,086 | £99,490 |
| Profit Before Tax | £16,630 | £17,108 | £17,597 | £18,429 | £19,283 | £89,047 |
| Profit After Tax | £13,470 | £13,858 | £14,253 | £14,928 | £15,619 | £72,128 |
| Change In Property Value | £12,125 | £22,371 | £28,572 | £32,884 | £23,238 | £119,190 |
| Net Return | £25,595 | £36,228 | £42,825 | £47,812 | £38,857 | £191,318 |
| Return From Rental Income (%) | 9% | 9% | 9% | 9% | 10% | 46% |
| Total Net Return (%) | 16% | 23% | 27% | 30% | 25% | 121% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change