Detached
B29
5 beds
3 baths
Oak Tree Lane, Selly Oak, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£1,798
↗ 2%After 5 Years
Change In Property Value
£85,419
↗ 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 | £16,872 | £17,125 | £17,553 | £17,992 | £18,532 | £88,074 |
| Total Expenses | £17,065 | £17,102 | £17,156 | £17,211 | £17,275 | £85,809 |
| Profit Before Tax | £-193 | £23 | £398 | £781 | £1,257 | £2,265 |
| Profit After Tax | £-193 | £19 | £322 | £633 | £1,018 | £1,798 |
| Change In Property Value | £9,375 | £9,609 | £17,729 | £22,644 | £26,061 | £85,419 |
| Net Return | £9,182 | £9,628 | £18,051 | £23,277 | £27,079 | £87,218 |
| 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