Terraced B29 3 beds 1 bath

Cornbrook Road, Bournville Village Trust, Birmingham, West Midlands B29

West Midlands, England · B29

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£14,680

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 23%After 5 Years

Return On Investment

91%

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	£16,236	£16,480	£16,892	£17,314	£17,833	£84,754
Total Expenses	£13,233	£13,268	£13,320	£13,374	£13,436	£66,631
Profit Before Tax	£3,003	£3,211	£3,571	£3,940	£4,397	£18,123
Profit After Tax	£2,433	£2,601	£2,893	£3,192	£3,562	£14,680
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£9,433	£9,776	£16,130	£20,099	£23,021	£78,459
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

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