Flat B29 2 beds 1 bath

17 Escelie Way, Selly Oak B29

West Midlands, England · B29

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£8,001

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,348	£12,533	£12,847	£13,168	£13,563	£64,458
Total Expenses	£10,773	£10,838	£10,912	£10,988	£11,070	£54,580
Profit Before Tax	£1,575	£1,696	£1,935	£2,180	£2,493	£9,878
Profit After Tax	£1,276	£1,373	£1,567	£1,766	£2,019	£8,001
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£6,026	£6,242	£10,550	£13,239	£15,224	£51,280
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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