Detached
B29
3 beds
2 baths
Weoley Park Road, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£2,078
↗ 2%After 5 Years
Change In Property Value
£91,114
↗ 23%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £18,170 | £18,209 | £18,265 | £18,323 | £18,391 | £91,357 |
| Profit Before Tax | £-170 | £61 | £462 | £872 | £1,380 | £2,605 |
| Profit After Tax | £-170 | £50 | £374 | £706 | £1,118 | £2,078 |
| Change In Property Value | £10,000 | £10,250 | £18,911 | £24,154 | £27,799 | £91,114 |
| Net Return | £9,830 | £10,300 | £19,285 | £24,860 | £28,917 | £93,192 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 23% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change