Semi Detached
B29
6 beds
2 baths
Middle Park Road, Bournville Village Trust, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£49,459
↗ 25%After 5 Years
Change In Property Value
£135,532
↗ 23%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,676 | £39,256 | £40,238 | £41,243 | £42,481 | £201,894 |
| Total Expenses | £27,974 | £28,044 | £28,153 | £28,264 | £28,399 | £140,833 |
| Profit Before Tax | £10,702 | £11,212 | £12,085 | £12,979 | £14,082 | £61,061 |
| Profit After Tax | £8,668 | £9,082 | £9,789 | £10,513 | £11,407 | £49,459 |
| Change In Property Value | £14,875 | £15,247 | £28,130 | £35,929 | £41,351 | £135,532 |
| Net Return | £23,543 | £24,329 | £37,919 | £46,442 | £52,757 | £184,991 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change