Flat
B16
2 beds
1 bath
Hagley Road, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-2,579
↘ -14%After 5 Years
Change In Property Value
£14,745
↗ 25%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,756 | £3,812 | £3,870 | £3,966 | £4,065 | £19,470 |
| Total Expenses | £4,306 | £4,362 | £4,408 | £4,460 | £4,513 | £22,049 |
| Profit Before Tax | £-550 | £-549 | £-539 | £-494 | £-447 | £-2,579 |
| Profit After Tax | £-550 | £-549 | £-539 | £-494 | £-447 | £-2,579 |
| Change In Property Value | £1,500 | £2,768 | £3,535 | £4,068 | £2,875 | £14,745 |
| Net Return | £950 | £2,218 | £2,996 | £3,574 | £2,428 | £12,166 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 12% | 16% | 19% | 13% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change