Flat
B29
3 beds
2 baths
Riverside Drive, Selly Park, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£24,891
↗ 20%After 5 Years
Change In Property Value
£87,697
↗ 23%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £19,777 | £19,860 | £19,967 | £20,076 | £20,198 | £99,878 |
| Profit Before Tax | £5,243 | £5,535 | £6,063 | £6,605 | £7,283 | £30,729 |
| Profit After Tax | £4,247 | £4,483 | £4,911 | £5,350 | £5,899 | £24,891 |
| Change In Property Value | £9,625 | £9,866 | £18,202 | £23,248 | £26,756 | £87,697 |
| Net Return | £13,872 | £14,349 | £23,113 | £28,598 | £32,656 | £112,588 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 26% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change