Detached
B29
3 beds
2 baths
Oakfield Road, Selly Park, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£4,222
↗ 2%After 5 Years
Change In Property Value
£136,671
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £27,005 | £27,057 | £27,136 | £27,217 | £27,314 | £135,730 |
| Profit Before Tax | £-5 | £348 | £954 | £1,575 | £2,342 | £5,213 |
| Profit After Tax | £-5 | £282 | £773 | £1,276 | £1,897 | £4,222 |
| Change In Property Value | £15,000 | £15,375 | £28,367 | £36,231 | £41,698 | £136,671 |
| Net Return | £14,995 | £15,657 | £29,140 | £37,506 | £43,595 | £140,893 |
| 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