Terraced
B29
4 beds
3 baths
Second Avenue, Selly Park, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£50,883
↗ 37%After 5 Years
Change In Property Value
£96,809
↗ 23%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,872 | £32,350 | £33,159 | £33,988 | £35,007 | £166,376 |
| Total Expenses | £20,549 | £20,608 | £20,700 | £20,794 | £20,906 | £103,558 |
| Profit Before Tax | £11,323 | £11,742 | £12,459 | £13,194 | £14,101 | £62,818 |
| Profit After Tax | £9,172 | £9,511 | £10,092 | £10,687 | £11,422 | £50,883 |
| Change In Property Value | £10,625 | £10,891 | £20,093 | £25,663 | £29,536 | £96,809 |
| Net Return | £19,797 | £20,401 | £30,185 | £36,351 | £40,958 | £147,692 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 30% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change