Flat B29 1 bed 1 bath

Macniece Close, Selly Oak B29

West Midlands, England · B29

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,721

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

98%

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	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£10,588	£10,657	£10,736	£10,817	£10,905	£53,702
Profit Before Tax	£2,708	£2,839	£3,097	£3,362	£3,699	£15,704
Profit After Tax	£2,193	£2,299	£2,508	£2,723	£2,996	£12,721
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,693	£6,912	£11,019	£13,592	£15,506	£53,722
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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