Detached
B29
6 beds
6 baths
North Road, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£202,000First YearProfit From Rental Income
£82,942
↗ 41%After 5 Years
Change In Property Value
£138,949
↗ 23%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,108 | £48,830 | £50,050 | £51,302 | £52,841 | £251,130 |
| Total Expenses | £29,513 | £29,596 | £29,729 | £29,865 | £30,030 | £148,733 |
| Profit Before Tax | £18,595 | £19,233 | £20,321 | £21,436 | £22,811 | £102,398 |
| Profit After Tax | £15,062 | £15,579 | £16,460 | £17,364 | £18,477 | £82,942 |
| Change In Property Value | £15,250 | £15,631 | £28,840 | £36,835 | £42,393 | £138,949 |
| Net Return | £30,312 | £31,210 | £45,300 | £54,198 | £60,870 | £221,891 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 15% | 15% | 22% | 27% | 30% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change