Flat B29 3 beds 1 bath

Seymour Close, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£11,698

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

94%

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	£14,772	£14,994	£15,368	£15,753	£16,225	£77,112
Total Expenses	£12,339	£12,429	£12,529	£12,632	£12,741	£62,670
Profit Before Tax	£2,433	£2,565	£2,839	£3,121	£3,484	£14,442
Profit After Tax	£1,971	£2,078	£2,300	£2,528	£2,822	£11,698
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£6,971	£7,203	£11,756	£14,605	£16,721	£57,255
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	11%	12%	19%	24%	27%	94%

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