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
£28,985
↗ 23%After 5 Years
Change In Property Value
£90,886
↗ 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 | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £18,832 | £18,881 | £18,956 | £19,032 | £19,122 | £94,823 |
| Profit Before Tax | £6,188 | £6,514 | £7,075 | £7,649 | £8,359 | £35,785 |
| Profit After Tax | £5,012 | £5,276 | £5,730 | £6,196 | £6,771 | £28,985 |
| Change In Property Value | £9,975 | £10,224 | £18,864 | £24,093 | £27,729 | £90,886 |
| Net Return | £14,987 | £15,501 | £24,594 | £30,289 | £34,500 | £119,872 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change