Flat
B16
1 bed
1 bath
Hagley Road, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£2,874
↗ 7%After 5 Years
Change In Property Value
£28,473
↗ 23%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,380 | £8,589 | £8,804 | £9,068 | £43,097 |
| Total Expenses | £7,785 | £7,843 | £7,907 | £7,973 | £8,042 | £39,550 |
| Profit Before Tax | £471 | £536 | £682 | £831 | £1,027 | £3,548 |
| Profit After Tax | £382 | £435 | £552 | £673 | £831 | £2,874 |
| Change In Property Value | £3,125 | £3,203 | £5,910 | £7,548 | £8,687 | £28,473 |
| Net Return | £3,507 | £3,638 | £6,462 | £8,222 | £9,519 | £31,347 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 25% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change