Flat B29 5 beds 7 baths

Selly Park Road, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£540,250First Year

Profit From Rental Income

After 5 Years

£121,120

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£340,539

↗ 23%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£97,176	£98,634	£101,099	£103,627	£106,736	£507,272
Total Expenses	£71,032	£71,223	£71,513	£71,810	£72,163	£357,741
Profit Before Tax	£26,144	£27,410	£29,586	£31,817	£34,573	£149,531
Profit After Tax	£21,177	£22,202	£23,965	£25,772	£28,004	£121,120
Change In Property Value	£37,375	£38,309	£70,681	£90,275	£103,898	£340,539
Net Return	£58,552	£60,512	£94,646	£116,047	£131,902	£461,659
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	11%	11%	18%	21%	24%	85%

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