Semi Detached B30 2 beds 1 bath

Selly Hall Croft, Bournville, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£23,099

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£79,870

↗ 25%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£12,745	£12,784	£12,822	£12,878	£12,936	£64,165
Profit Before Tax	£5,135	£5,364	£5,599	£6,003	£6,417	£28,518
Profit After Tax	£4,159	£4,345	£4,535	£4,862	£5,198	£23,099
Change In Property Value	£8,125	£14,991	£19,146	£22,036	£15,572	£79,870
Net Return	£12,284	£19,335	£23,681	£26,898	£20,770	£102,969
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	23%	26%	20%	101%

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