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

£11,236

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£62,641

↗ 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	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£12,923	£12,957	£13,006	£13,056	£13,115	£65,057
Profit Before Tax	£2,197	£2,390	£2,725	£3,068	£3,492	£13,872
Profit After Tax	£1,780	£1,936	£2,207	£2,485	£2,829	£11,236
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£8,655	£8,983	£15,208	£19,090	£21,940	£73,877
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	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