Flat
B29
2 beds
1 bath
Selly Wick Drive, Selly Park, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£6,712
↗ 13%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,376 | £11,547 | £11,835 | £12,131 | £12,495 | £59,384 |
| Total Expenses | £10,081 | £10,144 | £10,216 | £10,289 | £10,368 | £51,097 |
| Profit Before Tax | £1,295 | £1,403 | £1,620 | £1,842 | £2,127 | £8,287 |
| Profit After Tax | £1,049 | £1,136 | £1,312 | £1,492 | £1,723 | £6,712 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £5,424 | £5,621 | £9,586 | £12,059 | £13,885 | £46,575 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change