Terraced B29 3 beds 1 bath

Reservoir Road, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£30,314

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£59,224

↗ 23%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£12,766	£12,806	£12,866	£12,928	£13,001	£64,368
Profit Before Tax	£6,735	£6,986	£7,421	£7,866	£8,417	£37,425
Profit After Tax	£5,455	£5,659	£6,011	£6,372	£6,818	£30,314
Change In Property Value	£6,500	£6,663	£12,292	£15,700	£18,069	£59,224
Net Return	£11,955	£12,321	£18,303	£22,072	£24,887	£89,538
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	15%	23%	28%	31%	113%

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