Semi Detached B23 3 beds 2 baths

Broadfields Road, Wylde Green, Birmingham B23

West Midlands, England · B23

Initial Investment

First Year

£119,366First Year

Profit From Rental Income

After 5 Years

£27,036

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£85,170

↗ 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	£23,448	£23,800	£24,395	£25,005	£25,755	£122,402
Total Expenses	£17,679	£17,726	£17,796	£17,868	£17,954	£89,024
Profit Before Tax	£5,769	£6,074	£6,598	£7,136	£7,801	£33,377
Profit After Tax	£4,673	£4,920	£5,345	£5,780	£6,319	£27,036
Change In Property Value	£9,348	£9,581	£17,678	£22,578	£25,985	£85,170
Net Return	£14,020	£14,501	£23,022	£28,358	£32,304	£112,206
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