Terraced
B29
3 beds
2 baths
Fourth Avenue, Selly Park B29
West Midlands, England · B29
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£57,142
↗ 37%After 5 Years
Change In Property Value
£108,198
↗ 23%After 5 Years
Return On Investment
107%
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 | £35,628 | £36,162 | £37,066 | £37,993 | £39,133 | £185,983 |
| Total Expenses | £22,908 | £22,973 | £23,075 | £23,178 | £23,303 | £115,437 |
| Profit Before Tax | £12,720 | £13,189 | £13,992 | £14,815 | £15,830 | £70,546 |
| Profit After Tax | £10,303 | £10,683 | £11,333 | £12,000 | £12,822 | £57,142 |
| Change In Property Value | £11,875 | £12,172 | £22,457 | £28,683 | £33,011 | £108,198 |
| Net Return | £22,178 | £22,855 | £33,791 | £40,683 | £45,834 | £165,340 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 14% | 15% | 22% | 26% | 30% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change