Terraced
B29
3 beds
1 bath
Cecil Road, Selly Park B29
West Midlands, England · B29
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£29,090
↗ 38%After 5 Years
Change In Property Value
£56,946
↗ 23%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,756 | £19,037 | £19,513 | £20,001 | £20,601 | £97,909 |
| Total Expenses | £12,294 | £12,334 | £12,392 | £12,452 | £12,523 | £61,995 |
| Profit Before Tax | £6,462 | £6,703 | £7,121 | £7,549 | £8,078 | £35,913 |
| Profit After Tax | £5,234 | £5,430 | £5,768 | £6,115 | £6,544 | £29,090 |
| Change In Property Value | £6,250 | £6,406 | £11,820 | £15,096 | £17,374 | £56,946 |
| Net Return | £11,484 | £11,836 | £17,588 | £21,211 | £23,918 | £86,036 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 15% | 16% | 23% | 28% | 31% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change