Detached
B29
4 beds
2 baths
Oakfield Road, Selly Park, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£7,116
↗ 2%After 5 Years
Change In Property Value
£199,312
↗ 23%After 5 Years
Return On Investment
70%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,372 | £39,963 | £40,962 | £41,986 | £43,245 | £205,527 |
| Total Expenses | £39,153 | £39,223 | £39,334 | £39,447 | £39,584 | £196,742 |
| Profit Before Tax | £219 | £739 | £1,628 | £2,538 | £3,661 | £8,786 |
| Profit After Tax | £178 | £599 | £1,318 | £2,056 | £2,966 | £7,116 |
| Change In Property Value | £21,875 | £22,422 | £41,368 | £52,837 | £60,810 | £199,312 |
| Net Return | £22,053 | £23,021 | £42,687 | £54,893 | £63,776 | £206,428 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 22% | 70% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change