Detached B29 3 beds 1 bath

Over Mill Drive, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£4,774

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£148,060

↗ 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	£29,256	£29,695	£30,437	£31,198	£32,134	£152,720
Total Expenses	£29,214	£29,270	£29,355	£29,442	£29,546	£146,827
Profit Before Tax	£42	£425	£1,082	£1,756	£2,588	£5,894
Profit After Tax	£34	£344	£877	£1,423	£2,096	£4,774
Change In Property Value	£16,250	£16,656	£30,731	£39,250	£45,173	£148,060
Net Return	£16,284	£17,001	£31,608	£40,673	£47,270	£152,834
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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