Terraced B29 3 beds 2 baths

North Road, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£56,063

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£93,386

↗ 25%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,500	£28,927	£29,361	£30,095	£30,848	£147,732
Total Expenses	£15,577	£15,632	£15,685	£15,769	£15,855	£78,518
Profit Before Tax	£12,924	£13,296	£13,676	£14,326	£14,993	£69,214
Profit After Tax	£10,468	£10,770	£11,078	£11,604	£12,144	£56,063
Change In Property Value	£9,500	£17,528	£22,387	£25,765	£18,207	£93,386
Net Return	£19,968	£28,297	£33,464	£37,369	£30,351	£149,449
Return From Rental Income (%)	9%	9%	9%	10%	10%	46%
Total Net Return (%)	16%	23%	28%	31%	25%	123%

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