Terraced B30 5 beds 2 baths

Lifford Lane, Birmingham B30

West Midlands, England · B30

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£11,730

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£64,919

↗ 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	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£13,375	£13,410	£13,460	£13,512	£13,573	£67,329
Profit Before Tax	£2,297	£2,497	£2,845	£3,201	£3,641	£14,481
Profit After Tax	£1,861	£2,023	£2,304	£2,592	£2,949	£11,730
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£8,986	£9,326	£15,778	£19,802	£22,756	£76,649
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