Detached B29 5 beds 2 baths

Boundary View, Selly Oak, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£19,116

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£159,450

↗ 23%After 5 Years

Return On Investment

76%

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	£35,136	£35,663	£36,555	£37,468	£38,593	£183,415
Total Expenses	£31,786	£31,850	£31,950	£32,053	£32,176	£159,815
Profit Before Tax	£3,350	£3,813	£4,604	£5,416	£6,417	£23,600
Profit After Tax	£2,713	£3,088	£3,730	£4,387	£5,198	£19,116
Change In Property Value	£17,500	£17,938	£33,095	£42,269	£48,648	£159,450
Net Return	£20,213	£21,026	£36,824	£46,656	£53,846	£178,565
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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