Flat
B29
2 beds
1 bath
17 Escelie Way, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£14,394
↗ 25%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
99%
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 | £14,028 | £14,238 | £14,594 | £14,959 | £15,408 | £73,228 |
| Total Expenses | £10,941 | £11,008 | £11,087 | £11,167 | £11,255 | £55,457 |
| Profit Before Tax | £3,087 | £3,230 | £3,508 | £3,792 | £4,153 | £17,771 |
| Profit After Tax | £2,500 | £2,617 | £2,841 | £3,072 | £3,364 | £14,394 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £7,250 | £7,485 | £11,824 | £14,545 | £16,569 | £57,673 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 29% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change