Semi Detached B13 3 beds 2 baths

Millbrook Gardens, Moseley, Birmingham B13

West Midlands, England · B13

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£25,169

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£79,725

↗ 23%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£16,581	£16,625	£16,692	£16,760	£16,841	£83,499
Profit Before Tax	£5,367	£5,652	£6,142	£6,645	£7,266	£31,072
Profit After Tax	£4,347	£4,578	£4,975	£5,382	£5,886	£25,169
Change In Property Value	£8,750	£8,969	£16,547	£21,135	£24,324	£79,725
Net Return	£13,097	£13,547	£21,523	£26,517	£30,210	£104,893
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	94%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change