Detached B29 4 beds 2 baths

Elmdon Road, Selly Park B29

West Midlands, England · B29

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£7,328

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£203,868

↗ 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	£40,272	£40,876	£41,898	£42,945	£44,234	£210,225
Total Expenses	£40,036	£40,108	£40,221	£40,337	£40,476	£201,179
Profit Before Tax	£236	£768	£1,677	£2,609	£3,757	£9,046
Profit After Tax	£191	£622	£1,358	£2,113	£3,044	£7,328
Change In Property Value	£22,375	£22,934	£42,314	£54,044	£62,200	£203,868
Net Return	£22,566	£23,556	£43,672	£56,157	£65,244	£211,195
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	7%	8%	14%	19%	22%	70%

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