Semi Detached B12 3 beds 1 bath

Clifton Road, Balsall Heath, Birmingham B12

West Midlands, England · B12

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£23,971

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£76,308

↗ 23%After 5 Years

Return On Investment

95%

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	£21,848	£22,394	£23,066	£109,623
Total Expenses	£15,891	£15,934	£15,998	£16,064	£16,142	£80,029
Profit Before Tax	£5,109	£5,381	£5,850	£6,330	£6,924	£29,594
Profit After Tax	£4,138	£4,359	£4,738	£5,128	£5,609	£23,971
Change In Property Value	£8,375	£8,584	£15,838	£20,229	£23,282	£76,308
Net Return	£12,513	£12,943	£20,576	£25,356	£28,890	£100,279
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	19%	24%	27%	95%

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