Flat
B13
1 bed
1 bath
Hamilton Court, Trafalgar Road, Moseley B13
West Midlands, England · B13
View property listing
Initial Investment
£27,850First YearProfit From Rental Income
£-1,813
↘ -7%After 5 Years
Change In Property Value
£20,387
↗ 23%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,616 | £5,700 | £5,843 | £5,989 | £6,168 | £29,316 |
| Total Expenses | £6,113 | £6,167 | £6,224 | £6,283 | £6,343 | £31,129 |
| Profit Before Tax | £-497 | £-467 | £-381 | £-294 | £-175 | £-1,813 |
| Profit After Tax | £-497 | £-467 | £-381 | £-294 | £-175 | £-1,813 |
| Change In Property Value | £2,238 | £2,293 | £4,231 | £5,404 | £6,220 | £20,387 |
| Net Return | £1,741 | £1,827 | £3,850 | £5,111 | £6,045 | £18,574 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 22% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change