Semi Detached B23 3 beds 1 bath

Goosemoor Lane, Birmingham, West Midlands B23

West Midlands, England · B23

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£18,935

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£61,502

↗ 23%After 5 Years

Return On Investment

97%

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	£17,616	£18,056	£18,598	£88,387
Total Expenses	£12,905	£12,942	£12,996	£13,051	£13,116	£65,011
Profit Before Tax	£4,027	£4,244	£4,620	£5,005	£5,482	£23,377
Profit After Tax	£3,262	£3,437	£3,742	£4,054	£4,440	£18,935
Change In Property Value	£6,750	£6,919	£12,765	£16,304	£18,764	£61,502
Net Return	£10,012	£10,356	£16,507	£20,358	£23,205	£80,437
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	25%	28%	97%

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