Detached B29 5 beds 2 baths

Eymore Close, Bournville Village Trust, Selly Oak, Birmingham B29

West Midlands, England · B29

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£4,645

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£145,782

↗ 23%After 5 Years

Return On Investment

71%

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	£28,800	£29,232	£29,963	£30,712	£31,633	£150,340
Total Expenses	£28,772	£28,827	£28,911	£28,996	£29,099	£144,605
Profit Before Tax	£28	£405	£1,052	£1,715	£2,534	£5,735
Profit After Tax	£23	£328	£852	£1,390	£2,053	£4,645
Change In Property Value	£16,000	£16,400	£30,258	£38,646	£44,478	£145,782
Net Return	£16,023	£16,728	£31,110	£40,036	£46,531	£150,428
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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