Terraced B29 3 beds 2 baths

First Avenue, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£44,669

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,128	£28,550	£29,264	£29,995	£30,895	£146,832
Total Expenses	£18,191	£18,245	£18,327	£18,411	£18,512	£91,685
Profit Before Tax	£9,937	£10,305	£10,937	£11,584	£12,384	£55,147
Profit After Tax	£8,049	£8,347	£8,859	£9,383	£10,031	£44,669
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£17,424	£17,957	£26,588	£32,028	£36,092	£130,089
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	15%	15%	22%	27%	30%	109%

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