Terraced
B29
4 beds
1 bath
Tiverton Road, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£45,894
↗ 37%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change