Detached
B29
3 beds
2 baths
Selly Wick Road, Selly Park B29
West Midlands, England · B29
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£5,830
↗ 2%After 5 Years
Change In Property Value
£170,839
↗ 23%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,756 | £34,262 | £35,119 | £35,997 | £37,077 | £176,211 |
| Total Expenses | £33,632 | £33,694 | £33,790 | £33,889 | £34,008 | £169,013 |
| Profit Before Tax | £124 | £568 | £1,329 | £2,108 | £3,069 | £7,198 |
| Profit After Tax | £101 | £460 | £1,076 | £1,707 | £2,486 | £5,830 |
| Change In Property Value | £18,750 | £19,219 | £35,459 | £45,289 | £52,123 | £170,839 |
| Net Return | £18,851 | £19,679 | £36,535 | £46,996 | £54,609 | £176,669 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change