Semi Detached
B23
3 beds
2 baths
Broadfields Road, Wylde Green, Birmingham B23
West Midlands, England · B23
View property listing
Initial Investment
£119,366First YearProfit From Rental Income
£37,767
↗ 32%After 5 Years
Change In Property Value
£91,888
↗ 25%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,448 | £23,800 | £24,157 | £24,761 | £25,380 | £121,545 |
| Total Expenses | £14,875 | £14,923 | £14,969 | £15,040 | £15,112 | £74,919 |
| Profit Before Tax | £8,573 | £8,877 | £9,188 | £9,721 | £10,267 | £46,626 |
| Profit After Tax | £6,944 | £7,190 | £7,442 | £7,874 | £8,317 | £37,767 |
| Change In Property Value | £9,348 | £17,246 | £22,027 | £25,352 | £17,915 | £91,888 |
| Net Return | £16,292 | £24,437 | £29,470 | £33,226 | £26,232 | £129,655 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 25% | 28% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change