Detached B29 2 beds 1 bath

Reservoir Road, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,252

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,608

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,742	£9,985	£10,235	£49,016
Total Expenses	£8,202	£8,229	£8,254	£8,288	£8,324	£41,298
Profit Before Tax	£1,254	£1,369	£1,488	£1,697	£1,911	£7,718
Profit After Tax	£1,015	£1,109	£1,205	£1,374	£1,548	£6,252
Change In Property Value	£5,250	£9,686	£12,371	£14,238	£10,062	£51,608
Net Return	£6,265	£10,795	£13,577	£15,613	£11,610	£57,860
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	24%	18%	90%

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