Terraced B30 4 beds 2 baths

Lifford Lane, Birmingham, West Midlands B30

West Midlands, England · B30

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£20,751

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£72,497

↗ 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	£16,224	£16,467	£16,714	£17,132	£17,561	£84,099
Total Expenses	£11,614	£11,651	£11,686	£11,738	£11,792	£58,480
Profit Before Tax	£4,610	£4,816	£5,029	£5,394	£5,769	£25,618
Profit After Tax	£3,734	£3,901	£4,073	£4,369	£4,673	£20,751
Change In Property Value	£7,375	£13,607	£17,379	£20,002	£14,135	£72,497
Net Return	£11,109	£17,508	£21,452	£24,371	£18,807	£93,248
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	23%	27%	20%	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