Detached B29 4 beds 1 bath

Selly Wick Drive, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£3,001

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£110,476

↗ 23%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,828	£22,155	£22,709	£23,277	£23,975	£113,945
Total Expenses	£21,925	£21,969	£22,036	£22,103	£22,184	£110,217
Profit Before Tax	£-97	£186	£674	£1,174	£1,792	£3,728
Profit After Tax	£-97	£151	£546	£951	£1,451	£3,001
Change In Property Value	£12,125	£12,428	£22,930	£29,287	£33,706	£110,476
Net Return	£12,028	£12,579	£23,476	£30,237	£35,157	£113,477
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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