Terraced
B29
3 beds
1 bath
Westminster Road, Selly Oak, Birmingham, West Midlands B29
West Midlands, England · B29
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£27,208
↗ 38%After 5 Years
Change In Property Value
£53,529
↗ 23%After 5 Years
Return On Investment
113%
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 | £17,628 | £17,892 | £18,340 | £18,798 | £19,362 | £92,021 |
| Total Expenses | £11,586 | £11,624 | £11,680 | £11,737 | £11,804 | £58,431 |
| Profit Before Tax | £6,042 | £6,268 | £6,660 | £7,062 | £7,558 | £33,590 |
| Profit After Tax | £4,894 | £5,077 | £5,395 | £5,720 | £6,122 | £27,208 |
| Change In Property Value | £5,875 | £6,022 | £11,110 | £14,190 | £16,332 | £53,529 |
| Net Return | £10,769 | £11,099 | £16,505 | £19,910 | £22,454 | £80,737 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 38% |
| Total Net Return (%) | 15% | 16% | 23% | 28% | 31% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change