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

£15,018

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£64,919

↗ 23%After 5 Years

Return On Investment

91%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,536	£16,784	£17,204	£17,634	£18,163	£86,320
Total Expenses	£13,461	£13,497	£13,550	£13,604	£13,668	£67,780
Profit Before Tax	£3,075	£3,287	£3,654	£4,030	£4,495	£18,540
Profit After Tax	£2,491	£2,662	£2,959	£3,264	£3,641	£15,018
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£9,616	£9,965	£16,434	£20,474	£23,448	£79,937
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	19%	23%	27%	91%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change