Flat B16 1 bed 1 bath

Metropolitan House, 1 Hagley Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£27,250First Year

Profit From Rental Income

After 5 Years

£16,297

↗ 60%After 5 Years

Change In Property Value

After 5 Years

£19,931

↗ 23%After 5 Years

Return On Investment

133%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£6,492	£6,553	£6,622	£6,692	£6,767	£33,126
Profit Before Tax	£3,708	£3,800	£3,990	£4,185	£4,436	£20,120
Profit After Tax	£3,004	£3,078	£3,232	£3,390	£3,593	£16,297
Change In Property Value	£2,188	£2,242	£4,137	£5,284	£6,081	£19,931
Net Return	£5,191	£5,320	£7,369	£8,674	£9,674	£36,228
Return From Rental Income (%)	11%	11%	12%	12%	13%	60%
Total Net Return (%)	19%	20%	27%	32%	36%	133%

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