Flat B29 1 bed 1 bath

Macniece Close, Selly Oak B29

West Midlands, England · B29

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,293

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,235

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£8,962	£9,029	£9,088	£9,160	£9,233	£45,472
Profit Before Tax	£2,739	£2,846	£2,966	£3,195	£3,430	£15,176
Profit After Tax	£2,218	£2,306	£2,402	£2,588	£2,779	£12,293
Change In Property Value	£4,500	£8,303	£10,604	£12,204	£8,624	£44,235
Net Return	£6,718	£10,608	£13,006	£14,792	£11,403	£56,528
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	19%	24%	27%	21%	103%

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