Flat
B16
1 bed
1 bath
Hagley Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-414
↘ -1%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,940 | £6,029 | £6,180 | £6,334 | £6,524 | £31,008 |
| Total Expenses | £6,165 | £6,220 | £6,278 | £6,337 | £6,399 | £31,398 |
| Profit Before Tax | £-225 | £-191 | £-98 | £-3 | £126 | £-390 |
| Profit After Tax | £-225 | £-191 | £-98 | £-3 | £102 | £-414 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £2,025 | £2,116 | £4,157 | £5,432 | £6,357 | £20,087 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 23% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change