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

£12,024

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£108,198

↗ 23%After 5 Years

Return On Investment

78%

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	£23,772	£24,129	£24,732	£25,350	£26,111	£124,093
Total Expenses	£21,723	£21,770	£21,841	£21,914	£22,001	£109,248
Profit Before Tax	£2,049	£2,359	£2,891	£3,436	£4,110	£14,845
Profit After Tax	£1,660	£1,910	£2,342	£2,783	£3,329	£12,024
Change In Property Value	£11,875	£12,172	£22,457	£28,683	£33,011	£108,198
Net Return	£13,535	£14,082	£24,799	£31,466	£36,340	£120,222
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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