Terraced
B29
3 beds
1 bath
Umberslade Road, Selly Oak, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£34,691
↗ 38%After 5 Years
Change In Property Value
£67,197
↗ 23%After 5 Years
Return On Investment
111%
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 | £22,128 | £22,460 | £23,021 | £23,597 | £24,305 | £115,511 |
| Total Expenses | £14,417 | £14,462 | £14,529 | £14,597 | £14,678 | £72,683 |
| Profit Before Tax | £7,711 | £7,998 | £8,493 | £9,000 | £9,626 | £42,829 |
| Profit After Tax | £6,246 | £6,479 | £6,879 | £7,290 | £7,797 | £34,691 |
| Change In Property Value | £7,375 | £7,559 | £13,947 | £17,813 | £20,502 | £67,197 |
| Net Return | £13,621 | £14,038 | £20,826 | £25,103 | £28,299 | £101,888 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 31% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change