Detached B29 3 beds 1 bath

Frederick Road, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£107,150First Year

Profit From Rental Income

After 5 Years

£8,167

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£77,219

↗ 23%After 5 Years

Return On Investment

80%

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	£17,016	£17,271	£17,703	£18,146	£18,690	£88,826
Total Expenses	£15,651	£15,688	£15,742	£15,798	£15,863	£78,743
Profit Before Tax	£1,365	£1,583	£1,961	£2,348	£2,827	£10,083
Profit After Tax	£1,105	£1,282	£1,588	£1,902	£2,290	£8,167
Change In Property Value	£8,475	£8,687	£16,027	£20,470	£23,560	£77,219
Net Return	£9,580	£9,969	£17,615	£22,372	£25,850	£85,387
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	80%

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