Semi Detached
B23
3 beds
1 bath
Goosemoor Lane, Birmingham, West Midlands B23
West Midlands, England · B23
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£26,684
↗ 32%After 5 Years
Change In Property Value
£66,353
↗ 25%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,932 | £17,186 | £17,444 | £17,880 | £18,327 | £87,768 |
| Total Expenses | £10,880 | £10,918 | £10,954 | £11,008 | £11,064 | £54,825 |
| Profit Before Tax | £6,052 | £6,268 | £6,489 | £6,871 | £7,263 | £32,943 |
| Profit After Tax | £4,902 | £5,077 | £5,256 | £5,566 | £5,883 | £26,684 |
| Change In Property Value | £6,750 | £12,454 | £15,906 | £18,307 | £12,937 | £66,353 |
| Net Return | £11,652 | £17,531 | £21,163 | £23,872 | £18,820 | £93,037 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 29% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change