Flat
B17
1 bed
1 bath
Hagley Road, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£-1,326
↘ -4%After 5 Years
Change In Property Value
£21,640
↗ 23%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,952 | £6,041 | £6,192 | £6,347 | £6,538 | £31,070 |
| Total Expenses | £6,364 | £6,419 | £6,477 | £6,537 | £6,598 | £32,396 |
| Profit Before Tax | £-412 | £-378 | £-285 | £-190 | £-61 | £-1,326 |
| Profit After Tax | £-412 | £-378 | £-285 | £-190 | £-61 | £-1,326 |
| Change In Property Value | £2,375 | £2,434 | £4,491 | £5,737 | £6,602 | £21,640 |
| Net Return | £1,963 | £2,056 | £4,206 | £5,547 | £6,541 | £20,314 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change