Semi Detached B29 3 beds 0 baths

Harborne Lane, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£35,961

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£81,098

↗ 25%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,456	£21,778	£22,105	£22,657	£23,224	£111,219
Total Expenses	£13,263	£13,308	£13,351	£13,417	£13,484	£66,823
Profit Before Tax	£8,193	£8,470	£8,754	£9,240	£9,740	£44,396
Profit After Tax	£6,636	£6,861	£7,090	£7,485	£7,889	£35,961
Change In Property Value	£8,250	£15,221	£19,441	£22,375	£15,811	£81,098
Net Return	£14,886	£22,082	£26,531	£29,859	£23,701	£117,059
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	14%	21%	26%	29%	23%	113%

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