Flat
B16
1 bed
1 bath
Metropolitan House, 1 Hagley Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£45,700First YearProfit From Rental Income
£7,445
↗ 16%After 5 Years
Change In Property Value
£36,617
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,348 | £9,488 | £9,631 | £9,871 | £10,118 | £48,456 |
| Total Expenses | £7,729 | £7,793 | £7,848 | £7,914 | £7,981 | £39,265 |
| Profit Before Tax | £1,619 | £1,695 | £1,782 | £1,957 | £2,137 | £9,191 |
| Profit After Tax | £1,311 | £1,373 | £1,444 | £1,585 | £1,731 | £7,445 |
| Change In Property Value | £3,725 | £6,873 | £8,778 | £10,103 | £7,139 | £36,617 |
| Net Return | £5,036 | £8,246 | £10,222 | £11,688 | £8,870 | £44,062 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 18% | 22% | 26% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change