Terraced B37 3 beds 1 bath

Lincoln Grove, Birmingham B37

West Midlands, England · B37

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£5,341

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£9,475	£9,503	£9,540	£9,578	£9,622	£47,717
Profit Before Tax	£929	£1,058	£1,284	£1,517	£1,806	£6,593
Profit After Tax	£752	£857	£1,040	£1,229	£1,463	£5,341
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£5,752	£5,982	£10,496	£13,306	£15,362	£50,898
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	9%	10%	17%	22%	25%	83%

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