Flat B20 1 bed 1 bath

Selborne Road, Handsworth Wood B20

West Midlands, England · B20

Initial Investment

First Year

£16,000First Year

Profit From Rental Income

After 5 Years

£9,765

↗ 61%After 5 Years

Change In Property Value

After 5 Years

£11,389

↗ 23%After 5 Years

Return On Investment

132%

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	£6,900	£7,004	£7,179	£7,358	£7,579	£36,019
Total Expenses	£4,674	£4,730	£4,791	£4,852	£4,917	£23,964
Profit Before Tax	£2,226	£2,273	£2,388	£2,506	£2,662	£12,055
Profit After Tax	£1,803	£1,841	£1,934	£2,030	£2,156	£9,765
Change In Property Value	£1,250	£1,281	£2,364	£3,019	£3,475	£11,389
Net Return	£3,053	£3,123	£4,298	£5,049	£5,631	£21,154
Return From Rental Income (%)	11%	12%	12%	13%	13%	61%
Total Net Return (%)	19%	20%	27%	32%	35%	132%

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