Terraced
B29
6 beds
3 baths
Dawlish Road, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£58,366
↗ 37%After 5 Years
Change In Property Value
£110,476
↗ 23%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,372 | £36,918 | £37,841 | £38,787 | £39,950 | £189,867 |
| Total Expenses | £23,380 | £23,446 | £23,549 | £23,654 | £23,781 | £117,809 |
| Profit Before Tax | £12,992 | £13,472 | £14,292 | £15,132 | £16,169 | £72,057 |
| Profit After Tax | £10,524 | £10,912 | £11,576 | £12,257 | £13,097 | £58,366 |
| Change In Property Value | £12,125 | £12,428 | £22,930 | £29,287 | £33,706 | £110,476 |
| Net Return | £22,649 | £23,340 | £34,506 | £41,544 | £46,803 | £168,842 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 30% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change