Terraced B29 2 beds 1 bath

Wallace Road, Selly Park, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£17,842

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£36,446

↗ 23%After 5 Years

Return On Investment

111%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£8,048	£8,078	£8,119	£8,161	£8,210	£40,615
Profit Before Tax	£3,952	£4,102	£4,366	£4,636	£4,971	£22,027
Profit After Tax	£3,201	£3,323	£3,536	£3,755	£4,026	£17,842
Change In Property Value	£4,000	£4,100	£7,565	£9,662	£11,120	£36,446
Net Return	£7,201	£7,423	£11,101	£13,416	£15,146	£54,287
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	15%	23%	27%	31%	111%

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