Semi Detached
B12
3 beds
1 bath
Clifton Road, Balsall Heath, Birmingham B12
West Midlands, England · B12
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£33,586
↗ 32%After 5 Years
Change In Property Value
£82,327
↗ 25%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £13,379 | £13,423 | £13,465 | £13,529 | £13,595 | £67,391 |
| Profit Before Tax | £7,621 | £7,892 | £8,170 | £8,646 | £9,134 | £41,464 |
| Profit After Tax | £6,173 | £6,393 | £6,618 | £7,003 | £7,399 | £33,586 |
| Change In Property Value | £8,375 | £15,452 | £19,735 | £22,714 | £16,051 | £82,327 |
| Net Return | £14,548 | £21,845 | £26,353 | £29,717 | £23,450 | £115,913 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 14% | 21% | 25% | 28% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change