Detached B29 3 beds 4 baths

Serpentine Road, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£14,784

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£104,445

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,128	£19,415	£19,706	£20,199	£20,704	£99,152
Total Expenses	£16,087	£16,128	£16,168	£16,227	£16,289	£80,899
Profit Before Tax	£3,041	£3,287	£3,538	£3,971	£4,415	£18,252
Profit After Tax	£2,463	£2,662	£2,866	£3,217	£3,576	£14,784
Change In Property Value	£10,625	£19,603	£25,038	£28,816	£20,363	£104,445
Net Return	£13,088	£22,265	£27,904	£32,033	£23,940	£119,229
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	16%	20%	23%	17%	87%

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