Semi Detached
B29
3 beds
0 baths
Harborne Lane, Selly Oak, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£7,275
↗ 7%After 5 Years
Change In Property Value
£71,752
↗ 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 | £15,768 | £16,005 | £16,405 | £16,815 | £17,319 | £82,311 |
| Total Expenses | £14,574 | £14,610 | £14,660 | £14,712 | £14,773 | £73,330 |
| Profit Before Tax | £1,194 | £1,395 | £1,744 | £2,102 | £2,546 | £8,981 |
| Profit After Tax | £967 | £1,130 | £1,413 | £1,703 | £2,062 | £7,275 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £8,842 | £9,202 | £16,305 | £20,724 | £23,954 | £79,027 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change