Detached
B29
6 beds
6 baths
North Road, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£202,000First YearProfit From Rental Income
£22,147
↗ 11%After 5 Years
Change In Property Value
£149,909
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,456 | £27,868 | £28,286 | £28,993 | £29,718 | £142,321 |
| Total Expenses | £22,872 | £22,926 | £22,978 | £23,059 | £23,142 | £114,978 |
| Profit Before Tax | £4,584 | £4,942 | £5,308 | £5,934 | £6,575 | £27,342 |
| Profit After Tax | £3,713 | £4,003 | £4,299 | £4,806 | £5,326 | £22,147 |
| Change In Property Value | £15,250 | £28,136 | £35,936 | £41,359 | £29,227 | £149,909 |
| Net Return | £18,963 | £32,139 | £40,236 | £46,166 | £34,553 | £172,056 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change