Detached B29 5 beds 3 baths

Oak Tree Lane, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£12,775

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£92,157

↗ 25%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,872	£17,125	£17,382	£17,817	£18,262	£87,457
Total Expenses	£14,253	£14,291	£14,327	£14,380	£14,436	£71,686
Profit Before Tax	£2,619	£2,834	£3,055	£3,436	£3,826	£15,771
Profit After Tax	£2,122	£2,296	£2,475	£2,783	£3,099	£12,775
Change In Property Value	£9,375	£17,297	£22,092	£25,426	£17,968	£92,157
Net Return	£11,497	£19,593	£24,567	£28,209	£21,067	£104,932
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	16%	21%	24%	18%	88%

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