Semi Detached B29 3 beds 1 bath

Bryony Road, Bournville Village Trust, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£39,058

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£108,198

↗ 23%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,876	£31,339	£32,123	£32,926	£33,913	£161,177
Total Expenses	£22,433	£22,491	£22,580	£22,671	£22,781	£112,957
Profit Before Tax	£8,443	£8,848	£9,542	£10,254	£11,133	£48,220
Profit After Tax	£6,839	£7,167	£7,729	£8,306	£9,017	£39,058
Change In Property Value	£11,875	£12,172	£22,457	£28,683	£33,011	£108,198
Net Return	£18,714	£19,339	£30,187	£36,989	£42,029	£147,256
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	12%	20%	24%	27%	95%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change