Semi Detached B16 6 beds 2 baths

Clarendon Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£20,215

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£170,839

↗ 23%After 5 Years

Return On Investment

76%

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	£37,536	£38,099	£39,052	£40,028	£41,229	£195,943
Total Expenses	£34,010	£34,078	£34,184	£34,292	£34,423	£170,986
Profit Before Tax	£3,526	£4,021	£4,868	£5,736	£6,806	£24,957
Profit After Tax	£2,856	£3,257	£3,943	£4,646	£5,513	£20,215
Change In Property Value	£18,750	£19,219	£35,459	£45,289	£52,123	£170,839
Net Return	£21,606	£22,476	£39,402	£49,934	£57,636	£191,054
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change