Semi Detached B29 2 beds 1 bath

Corisande Road, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£16,109

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 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	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£10,197	£10,229	£10,275	£10,321	£10,376	£51,398
Profit Before Tax	£3,459	£3,632	£3,933	£4,241	£4,624	£19,888
Profit After Tax	£2,802	£2,942	£3,185	£3,435	£3,745	£16,109
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£8,052	£8,323	£13,114	£16,116	£18,340	£63,944
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	13%	13%	20%	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