Terraced B30 5 beds 2 baths

Lifford Lane, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£19,185

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£67,582

↗ 25%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£10,860	£10,895	£10,929	£10,978	£11,029	£54,691
Profit Before Tax	£4,260	£4,451	£4,648	£4,988	£5,337	£23,685
Profit After Tax	£3,450	£3,606	£3,765	£4,041	£4,323	£19,185
Change In Property Value	£6,875	£12,684	£16,201	£18,646	£13,176	£67,582
Net Return	£10,325	£16,290	£19,966	£22,686	£17,499	£86,767
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	102%

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