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
£65,744
↗ 26%After 5 Years
Change In Property Value
£170,839
↗ 23%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,500 | £50,243 | £51,499 | £52,786 | £54,370 | £258,397 |
| Total Expenses | £35,206 | £35,292 | £35,428 | £35,568 | £35,737 | £177,232 |
| Profit Before Tax | £14,294 | £14,951 | £16,070 | £17,218 | £18,633 | £81,165 |
| Profit After Tax | £11,578 | £12,110 | £13,017 | £13,947 | £15,092 | £65,744 |
| Change In Property Value | £18,750 | £19,219 | £35,459 | £45,289 | £52,123 | £170,839 |
| Net Return | £30,328 | £31,329 | £48,475 | £59,235 | £67,215 | £236,582 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change