Flat B21 0 beds 0 baths

Clarence Road, Handsworth, Birmingham B21

West Midlands, England · B21

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£13,216

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£41,001

↗ 23%After 5 Years

Return On Investment

99%

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	£13,296	£13,495	£13,833	£14,179	£14,604	£69,407
Total Expenses	£10,471	£10,537	£10,614	£10,692	£10,777	£53,091
Profit Before Tax	£2,825	£2,958	£3,219	£3,486	£3,827	£16,315
Profit After Tax	£2,288	£2,396	£2,607	£2,824	£3,100	£13,216
Change In Property Value	£4,500	£4,613	£8,510	£10,869	£12,510	£41,001
Net Return	£6,788	£7,009	£11,118	£13,693	£15,609	£54,217
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	99%

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