Flat
B16
2 beds
1 bath
Hagley Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£51,700First YearProfit From Rental Income
£9,554
↗ 18%After 5 Years
Change In Property Value
£41,532
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,596 | £10,755 | £10,916 | £11,189 | £11,469 | £54,925 |
| Total Expenses | £8,497 | £8,563 | £8,620 | £8,689 | £8,760 | £43,130 |
| Profit Before Tax | £2,099 | £2,192 | £2,296 | £2,500 | £2,709 | £11,796 |
| Profit After Tax | £1,700 | £1,775 | £1,860 | £2,025 | £2,194 | £9,554 |
| Change In Property Value | £4,225 | £7,795 | £9,956 | £11,459 | £8,097 | £41,532 |
| Net Return | £5,925 | £9,571 | £11,816 | £13,483 | £10,292 | £51,087 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change