Terraced B29 2 beds 1 bath

Myrtle Place, Pershore Road, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£24,713

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£48,974

↗ 23%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,128	£16,370	£16,779	£17,199	£17,715	£84,190
Total Expenses	£10,643	£10,679	£10,730	£10,783	£10,845	£53,680
Profit Before Tax	£5,485	£5,691	£6,049	£6,415	£6,869	£30,510
Profit After Tax	£4,443	£4,610	£4,900	£5,197	£5,564	£24,713
Change In Property Value	£5,375	£5,509	£10,165	£12,983	£14,942	£48,974
Net Return	£9,818	£10,119	£15,064	£18,179	£20,506	£73,687
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	15%	15%	23%	28%	31%	112%

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