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

£12,224

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£67,197

↗ 23%After 5 Years

Return On Investment

87%

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	£16,879	£17,301	£17,820	£84,691
Total Expenses	£13,827	£13,862	£13,914	£13,967	£14,030	£69,601
Profit Before Tax	£2,397	£2,605	£2,965	£3,334	£3,790	£15,091
Profit After Tax	£1,942	£2,110	£2,401	£2,700	£3,070	£12,224
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£9,317	£9,669	£16,349	£20,514	£23,572	£79,420
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	22%	26%	87%

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