Flat B19 0 beds 0 baths

38 Hatchett Street, Birmingham B19

West Midlands, England · B19

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£33,658

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£97,072

↗ 25%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,768	£25,140	£25,517	£26,155	£26,808	£128,387
Total Expenses	£17,186	£17,273	£17,352	£17,457	£17,565	£86,834
Profit Before Tax	£7,582	£7,866	£8,165	£8,697	£9,243	£41,553
Profit After Tax	£6,141	£6,372	£6,614	£7,045	£7,487	£33,658
Change In Property Value	£9,875	£18,219	£23,270	£26,782	£18,926	£97,072
Net Return	£16,016	£24,591	£29,884	£33,827	£26,413	£130,731
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	19%	24%	27%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change