Terraced B29 4 beds 1 bath

Pershore Road, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£34,079

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£66,058

↗ 23%After 5 Years

Return On Investment

111%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,756	£22,082	£22,634	£23,200	£23,896	£113,569
Total Expenses	£14,181	£14,225	£14,291	£14,359	£14,439	£71,496
Profit Before Tax	£7,575	£7,857	£8,343	£8,841	£9,457	£42,073
Profit After Tax	£6,135	£6,364	£6,758	£7,161	£7,660	£34,079
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£13,385	£13,795	£20,468	£24,673	£27,814	£100,137
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	15%	23%	27%	31%	111%

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