Terraced B36 3 beds 1 bath

Lanchester Way, Birmingham B36

West Midlands, England · B36

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£6,400

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£43,279

↗ 23%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,260	£10,414	£10,674	£10,941	£11,269	£53,559
Total Expenses	£9,064	£9,091	£9,128	£9,166	£9,209	£45,658
Profit Before Tax	£1,196	£1,323	£1,546	£1,776	£2,060	£7,901
Profit After Tax	£969	£1,071	£1,253	£1,438	£1,669	£6,400
Change In Property Value	£4,750	£4,869	£8,983	£11,473	£13,204	£43,279
Net Return	£5,719	£5,940	£10,235	£12,911	£14,873	£49,679
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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