Semi Detached B29 2 beds 1 bath

Reservoir Road, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£19,116

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£55,807

↗ 23%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£11,813	£11,848	£11,899	£11,952	£12,013	£59,525
Profit Before Tax	£4,111	£4,315	£4,668	£5,029	£5,477	£23,600
Profit After Tax	£3,330	£3,495	£3,781	£4,074	£4,437	£19,116
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£9,455	£9,773	£15,364	£18,868	£21,463	£74,923
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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