Detached
B29
4 beds
1 bath
Selly Wick Drive, Selly Park, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£12,609
↗ 8%After 5 Years
Change In Property Value
£110,476
↗ 23%After 5 Years
Return On Investment
78%
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 | £24,348 | £24,713 | £25,331 | £25,964 | £26,743 | £127,100 |
| Total Expenses | £22,177 | £22,225 | £22,298 | £22,372 | £22,461 | £111,533 |
| Profit Before Tax | £2,171 | £2,488 | £3,033 | £3,592 | £4,283 | £15,567 |
| Profit After Tax | £1,758 | £2,015 | £2,457 | £2,910 | £3,469 | £12,609 |
| Change In Property Value | £12,125 | £12,428 | £22,930 | £29,287 | £33,706 | £110,476 |
| Net Return | £13,883 | £14,443 | £25,387 | £32,196 | £37,175 | £123,085 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change