Detached
B29
2 beds
1 bath
Reservoir Road, Selly Oak, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-114
↗ 0%After 5 Years
Change In Property Value
£45,557
↗ 23%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £9,335 | £9,360 | £9,394 | £9,428 | £9,467 | £46,984 |
| Profit Before Tax | £-335 | £-225 | £-30 | £170 | £418 | £-3 |
| Profit After Tax | £-335 | £-225 | £-30 | £137 | £339 | £-114 |
| Change In Property Value | £5,000 | £5,125 | £9,456 | £12,077 | £13,899 | £45,557 |
| Net Return | £4,665 | £4,900 | £9,425 | £12,214 | £14,238 | £45,443 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change