Semi Detached B29 2 beds 1 bath

Dobbs Mill Close, Selly Park, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£22,598

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,919

↗ 23%After 5 Years

Return On Investment

99%

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	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£13,660	£13,699	£13,757	£13,816	£13,886	£68,820
Profit Before Tax	£4,868	£5,106	£5,519	£5,942	£6,464	£27,899
Profit After Tax	£3,943	£4,136	£4,470	£4,813	£5,236	£22,598
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£11,068	£11,439	£17,945	£22,022	£25,043	£87,517
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	99%

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