Terraced B29 3 beds 1 bath

First Avenue, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£45,894

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£87,697

↗ 23%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,872	£29,305	£30,038	£30,789	£31,712	£150,716
Total Expenses	£18,662	£18,717	£18,801	£18,887	£18,990	£94,057
Profit Before Tax	£10,210	£10,588	£11,237	£11,902	£12,722	£56,659
Profit After Tax	£8,270	£8,576	£9,102	£9,640	£10,305	£45,894
Change In Property Value	£9,625	£9,866	£18,202	£23,248	£26,756	£87,697
Net Return	£17,895	£18,442	£27,304	£32,888	£37,062	£133,591
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	15%	22%	27%	30%	108%

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