Terraced B29 3 beds 1 bath

Cecil Road, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£14,094

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

91%

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	£15,660	£15,895	£16,292	£16,700	£17,201	£81,747
Total Expenses	£12,778	£12,813	£12,864	£12,915	£12,976	£64,347
Profit Before Tax	£2,882	£3,082	£3,429	£3,784	£4,224	£17,401
Profit After Tax	£2,334	£2,496	£2,777	£3,065	£3,422	£14,094
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£9,084	£9,415	£15,542	£19,369	£22,186	£75,596
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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