Detached B29 3 beds 1 bath

Frederick Road, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£1,407

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£77,219

↗ 23%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,252	£15,481	£15,868	£16,264	£16,752	£79,618
Total Expenses	£15,475	£15,509	£15,559	£15,609	£15,669	£77,822
Profit Before Tax	£-223	£-29	£309	£655	£1,083	£1,796
Profit After Tax	£-223	£-29	£250	£531	£878	£1,407
Change In Property Value	£8,475	£8,687	£16,027	£20,470	£23,560	£77,219
Net Return	£8,252	£8,658	£16,278	£21,001	£24,437	£78,626
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	8%	8%	15%	20%	23%	73%

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