Detached
B29
6 beds
6 baths
North Road, Selly Oak B29
West Midlands, England · B29
View property listing
Initial Investment
£202,000First YearProfit From Rental Income
£4,351
↗ 2%After 5 Years
Change In Property Value
£138,949
↗ 23%After 5 Years
Return On Investment
71%
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 | £27,456 | £27,868 | £28,565 | £29,279 | £30,157 | £143,324 |
| Total Expenses | £27,447 | £27,500 | £27,580 | £27,663 | £27,761 | £137,952 |
| Profit Before Tax | £9 | £368 | £984 | £1,616 | £2,396 | £5,372 |
| Profit After Tax | £7 | £298 | £797 | £1,309 | £1,941 | £4,351 |
| Change In Property Value | £15,250 | £15,631 | £28,840 | £36,835 | £42,393 | £138,949 |
| Net Return | £15,257 | £15,929 | £29,637 | £38,143 | £44,334 | £143,300 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change