Semi Detached
B16
6 beds
2 baths
Clarendon Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£77,863
↗ 31%After 5 Years
Change In Property Value
£184,314
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,028 | £47,733 | £48,449 | £49,661 | £50,902 | £243,774 |
| Total Expenses | £29,334 | £29,417 | £29,499 | £29,631 | £29,765 | £147,646 |
| Profit Before Tax | £17,694 | £18,316 | £18,950 | £20,030 | £21,137 | £96,128 |
| Profit After Tax | £14,332 | £14,836 | £15,350 | £16,224 | £17,121 | £77,863 |
| Change In Property Value | £18,750 | £34,594 | £44,184 | £50,852 | £35,935 | £184,314 |
| Net Return | £33,082 | £49,430 | £59,534 | £67,076 | £53,056 | £262,178 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change