Flat
B16
2 beds
0 baths
Hagley Road, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£1,969
↗ 6%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £7,322 | £7,380 | £7,442 | £7,505 | £7,572 | £37,222 |
| Profit Before Tax | £274 | £330 | £461 | £595 | £771 | £2,431 |
| Profit After Tax | £222 | £268 | £373 | £482 | £624 | £1,969 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £3,097 | £3,214 | £5,810 | £7,426 | £8,617 | £28,164 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change