Terraced B29 3 beds 1 bath

Rachel Gardens, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£36,937

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£62,667

↗ 25%After 5 Years

Return On Investment

128%

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	£10,617	£10,659	£10,698	£10,758	£10,819	£53,551
Profit Before Tax	£8,511	£8,756	£9,008	£9,441	£9,885	£45,601
Profit After Tax	£6,894	£7,093	£7,297	£7,647	£8,007	£36,937
Change In Property Value	£6,375	£11,762	£15,023	£17,290	£12,218	£62,667
Net Return	£13,269	£18,854	£22,319	£24,937	£20,225	£99,604
Return From Rental Income (%)	9%	9%	9%	10%	10%	48%
Total Net Return (%)	17%	24%	29%	32%	26%	128%

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