Flat
B16
1 bed
1 bath
Metropolitan House, 1 Hagley Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£27,250First YearProfit From Rental Income
£-347
↘ -1%After 5 Years
Change In Property Value
£19,931
↗ 23%After 5 Years
Return On Investment
72%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,504 | £6,602 | £6,767 | £6,936 | £7,144 | £33,952 |
| Total Expenses | £6,711 | £6,780 | £6,852 | £6,926 | £7,002 | £34,272 |
| Profit Before Tax | £-207 | £-179 | £-86 | £10 | £142 | £-320 |
| Profit After Tax | £-207 | £-179 | £-86 | £10 | £115 | £-347 |
| Change In Property Value | £2,188 | £2,242 | £4,137 | £5,284 | £6,081 | £19,931 |
| Net Return | £1,981 | £2,063 | £4,051 | £5,293 | £6,196 | £19,584 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 23% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change