Terraced B29 3 beds 1 bath

Cecil Road, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£31,584

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,256	£20,560	£21,074	£21,601	£22,249	£105,739
Total Expenses	£13,238	£13,280	£13,342	£13,406	£13,481	£66,746
Profit Before Tax	£7,018	£7,280	£7,732	£8,195	£8,768	£38,993
Profit After Tax	£5,685	£5,897	£6,263	£6,638	£7,102	£31,584
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£12,435	£12,816	£19,028	£22,942	£25,866	£93,086
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	15%	23%	28%	31%	112%

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