Detached
B29
4 beds
2 baths
Elmdon Road, Selly Park B29
West Midlands, England · B29
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£25,046
↗ 8%After 5 Years
Change In Property Value
£203,868
↗ 23%After 5 Years
Return On Investment
76%
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 | £44,928 | £45,602 | £46,742 | £47,911 | £49,348 | £234,530 |
| Total Expenses | £40,502 | £40,581 | £40,706 | £40,833 | £40,988 | £203,609 |
| Profit Before Tax | £4,426 | £5,021 | £6,036 | £7,077 | £8,360 | £30,921 |
| Profit After Tax | £3,585 | £4,067 | £4,889 | £5,732 | £6,772 | £25,046 |
| Change In Property Value | £22,375 | £22,934 | £42,314 | £54,044 | £62,200 | £203,868 |
| Net Return | £25,960 | £27,001 | £47,203 | £59,777 | £68,972 | £228,913 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change