Detached B29 3 beds 2 baths

Weoley Park Road, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£10,011

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£91,114

↗ 23%After 5 Years

Return On Investment

79%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,076	£20,377	£20,887	£21,409	£22,051	£104,799
Total Expenses	£18,378	£18,419	£18,481	£18,544	£18,619	£92,441
Profit Before Tax	£1,698	£1,958	£2,406	£2,865	£3,432	£12,359
Profit After Tax	£1,376	£1,586	£1,949	£2,320	£2,780	£10,011
Change In Property Value	£10,000	£10,250	£18,911	£24,154	£27,799	£91,114
Net Return	£11,376	£11,836	£20,860	£26,474	£30,579	£101,125
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change