Terraced B29 3 beds 1 bath

First Avenue, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£47,776

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£91,114

↗ 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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£19,370	£19,427	£19,513	£19,602	£19,709	£97,621
Profit Before Tax	£10,630	£11,023	£11,698	£12,389	£13,242	£58,983
Profit After Tax	£8,610	£8,929	£9,475	£10,035	£10,726	£47,776
Change In Property Value	£10,000	£10,250	£18,911	£24,154	£27,799	£91,114
Net Return	£18,610	£19,179	£28,387	£34,189	£38,525	£138,890
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	14%	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