Semi Detached B29 5 beds 2 baths

Umberslade Road, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£128,499First Year

Profit From Rental Income

After 5 Years

£32,570

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£91,114

↗ 23%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,004	£26,394	£27,054	£27,730	£28,562	£135,744
Total Expenses	£18,970	£19,021	£19,098	£19,176	£19,270	£95,535
Profit Before Tax	£7,034	£7,373	£7,956	£8,554	£9,292	£40,209
Profit After Tax	£5,697	£5,972	£6,445	£6,929	£7,527	£32,570
Change In Property Value	£10,000	£10,250	£18,911	£24,154	£27,799	£91,114
Net Return	£15,697	£16,222	£25,356	£31,083	£35,325	£123,683
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	24%	27%	96%

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