Terraced
B12
3 beds
2 baths
Lucas Close, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£40,437
↗ 32%After 5 Years
Change In Property Value
£98,055
↗ 25%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,020 | £25,395 | £25,776 | £26,421 | £27,081 | £129,693 |
| Total Expenses | £15,840 | £15,890 | £15,938 | £16,013 | £16,090 | £79,771 |
| Profit Before Tax | £9,180 | £9,505 | £9,838 | £10,408 | £10,991 | £49,923 |
| Profit After Tax | £7,436 | £7,699 | £7,969 | £8,430 | £8,903 | £40,437 |
| Change In Property Value | £9,975 | £18,404 | £23,506 | £27,053 | £19,118 | £98,055 |
| Net Return | £17,411 | £26,103 | £31,475 | £35,483 | £28,020 | £138,493 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 20% | 25% | 28% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change