Flat
B29
1 bed
1 bath
Macniece Close, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£7,142
↗ 13%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,700 | £11,875 | £12,172 | £12,477 | £12,851 | £61,076 |
| Total Expenses | £10,312 | £10,375 | £10,448 | £10,522 | £10,602 | £52,258 |
| Profit Before Tax | £1,389 | £1,500 | £1,725 | £1,955 | £2,249 | £8,817 |
| Profit After Tax | £1,125 | £1,215 | £1,397 | £1,583 | £1,822 | £7,142 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £5,625 | £5,828 | £9,907 | £12,453 | £14,331 | £48,143 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change