Semi Detached B29 5 beds 2 baths

Gibbins Road, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£9,782

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£91,114

↗ 23%After 5 Years

Return On Investment

79%

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	£20,016	£20,316	£20,824	£21,345	£21,985	£104,486
Total Expenses	£18,372	£18,413	£18,475	£18,538	£18,612	£92,409
Profit Before Tax	£1,644	£1,903	£2,349	£2,807	£3,373	£12,077
Profit After Tax	£1,332	£1,542	£1,903	£2,274	£2,732	£9,782
Change In Property Value	£10,000	£10,250	£18,911	£24,154	£27,799	£91,114
Net Return	£11,332	£11,792	£20,814	£26,428	£30,531	£100,896
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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