Flat B16 2 beds 1 bath

Hagley Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£51,700First Year

Profit From Rental Income

After 5 Years

£6,855

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£38,496

↗ 23%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,611	£11,901	£12,258	£58,257
Total Expenses	£9,821	£9,884	£9,955	£10,028	£10,106	£49,794
Profit Before Tax	£1,339	£1,444	£1,655	£1,873	£2,152	£8,462
Profit After Tax	£1,085	£1,169	£1,341	£1,517	£1,743	£6,855
Change In Property Value	£4,225	£4,331	£7,990	£10,205	£11,745	£38,496
Net Return	£5,310	£5,500	£9,331	£11,722	£13,488	£45,350
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	18%	23%	26%	88%

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