Detached
B16
6 beds
3 baths
Clarendon Road, Edgbaston, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£58,640
↗ 22%After 5 Years
Change In Property Value
£177,672
↗ 23%After 5 Years
Return On Investment
90%
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 | £48,900 | £49,634 | £50,874 | £52,146 | £53,711 | £255,265 |
| Total Expenses | £36,337 | £36,421 | £36,556 | £36,694 | £36,861 | £182,870 |
| Profit Before Tax | £12,564 | £13,212 | £14,318 | £15,452 | £16,849 | £72,395 |
| Profit After Tax | £10,176 | £10,702 | £11,598 | £12,516 | £13,648 | £58,640 |
| Change In Property Value | £19,500 | £19,988 | £36,877 | £47,100 | £54,208 | £177,672 |
| Net Return | £29,676 | £30,689 | £48,475 | £59,616 | £67,856 | £236,312 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change