Semi Detached B29 3 beds 1 bath

Milner Road, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£18,687

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£54,668

↗ 23%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,582	£11,617	£11,667	£11,719	£11,779	£58,364
Profit Before Tax	£4,018	£4,217	£4,563	£4,917	£5,355	£23,070
Profit After Tax	£3,255	£3,416	£3,696	£3,983	£4,338	£18,687
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£9,255	£9,566	£15,042	£18,475	£21,017	£73,355
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	100%

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