Terraced B29 3 beds 1 bath

First Avenue, Selly Park B29

West Midlands, England · B29

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£49,658

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£94,531

↗ 23%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,128	£31,595	£32,385	£33,194	£34,190	£162,492
Total Expenses	£20,078	£20,136	£20,226	£20,318	£20,428	£101,186
Profit Before Tax	£11,050	£11,459	£12,159	£12,877	£13,762	£61,307
Profit After Tax	£8,951	£9,282	£9,849	£10,430	£11,147	£49,658
Change In Property Value	£10,375	£10,634	£19,620	£25,060	£28,841	£94,531
Net Return	£19,326	£19,916	£29,469	£35,490	£39,989	£144,189
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	14%	15%	22%	27%	30%	108%

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