Flat B29 5 beds 5 baths

Pershore Rd, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£33,050

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£88,471

↗ 25%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£15,923	£16,008	£16,085	£16,187	£16,291	£80,494
Profit Before Tax	£7,477	£7,743	£8,023	£8,523	£9,036	£40,802
Profit After Tax	£6,056	£6,272	£6,498	£6,904	£7,320	£33,050
Change In Property Value	£9,000	£16,605	£21,208	£24,409	£17,249	£88,471
Net Return	£15,056	£22,877	£27,707	£31,313	£24,568	£121,521
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	13%	20%	24%	27%	21%	106%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change