Terraced
B27
2 beds
1 bath
Lincoln Road North, Birmingham B27
West Midlands, England · B27
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£8,454
↗ 15%After 5 Years
Change In Property Value
£43,279
↗ 23%After 5 Years
Return On Investment
89%
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 | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £9,118 | £9,146 | £9,184 | £9,223 | £9,268 | £45,940 |
| Profit Before Tax | £1,682 | £1,816 | £2,052 | £2,294 | £2,594 | £10,438 |
| Profit After Tax | £1,362 | £1,471 | £1,662 | £1,858 | £2,101 | £8,454 |
| Change In Property Value | £4,750 | £4,869 | £8,983 | £11,473 | £13,204 | £43,279 |
| Net Return | £6,112 | £6,340 | £10,645 | £13,331 | £15,306 | £51,734 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change