Flat B29 3 beds 1 bath

Pershore Road, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£31,314

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£85,419

↗ 23%After 5 Years

Return On Investment

97%

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	£27,696	£28,111	£28,814	£29,535	£30,421	£144,577
Total Expenses	£20,917	£21,033	£21,174	£21,318	£21,476	£105,918
Profit Before Tax	£6,779	£7,078	£7,640	£8,217	£8,945	£38,659
Profit After Tax	£5,491	£5,733	£6,189	£6,656	£7,245	£31,314
Change In Property Value	£9,375	£9,609	£17,729	£22,644	£26,061	£85,419
Net Return	£14,866	£15,343	£23,918	£29,300	£33,307	£116,733
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	12%	13%	20%	24%	28%	97%

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