Semi Detached B26 2 beds 1 bath

Clay Lane, Birmingham B26

West Midlands, England · B26

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£2,946

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£38,723

↗ 23%After 5 Years

Return On Investment

80%

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	£8,508	£8,636	£8,852	£9,073	£9,345	£44,413
Total Expenses	£8,096	£8,120	£8,152	£8,185	£8,223	£40,776
Profit Before Tax	£412	£516	£699	£888	£1,122	£3,637
Profit After Tax	£334	£418	£566	£719	£909	£2,946
Change In Property Value	£4,250	£4,356	£8,037	£10,265	£11,815	£38,723
Net Return	£4,584	£4,774	£8,604	£10,984	£12,723	£41,669
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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