Detached
B29
4 beds
2 baths
Weoley Hill, Bournville Village Trust, Selly Oak, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£20,626
↗ 8%After 5 Years
Change In Property Value
£170,839
↗ 23%After 5 Years
Return On Investment
76%
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 | £37,644 | £38,209 | £39,164 | £40,143 | £41,347 | £196,507 |
| Total Expenses | £34,021 | £34,089 | £34,195 | £34,304 | £34,435 | £171,043 |
| Profit Before Tax | £3,623 | £4,120 | £4,969 | £5,839 | £6,912 | £25,464 |
| Profit After Tax | £2,935 | £3,337 | £4,025 | £4,730 | £5,599 | £20,626 |
| Change In Property Value | £18,750 | £19,219 | £35,459 | £45,289 | £52,123 | £170,839 |
| Net Return | £21,685 | £22,556 | £39,483 | £50,018 | £57,722 | £191,465 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change