Detached
B29
4 beds
1 bath
Corvedale Road, Selly Oak, Bournville Village Trust, Birmingham B29
West Midlands, England · B29
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£13,808
↗ 8%After 5 Years
Change In Property Value
£119,587
↗ 23%After 5 Years
Return On Investment
77%
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 | £26,352 | £26,747 | £27,416 | £28,101 | £28,944 | £137,561 |
| Total Expenses | £23,965 | £24,016 | £24,093 | £24,173 | £24,268 | £120,514 |
| Profit Before Tax | £2,387 | £2,732 | £3,323 | £3,929 | £4,677 | £17,047 |
| Profit After Tax | £1,934 | £2,213 | £2,691 | £3,182 | £3,788 | £13,808 |
| Change In Property Value | £13,125 | £13,453 | £24,821 | £31,702 | £36,486 | £119,587 |
| Net Return | £15,059 | £15,666 | £27,512 | £34,884 | £40,274 | £133,395 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change