Flat B16 1 bed 1 bath

Metropolitan House, 1 Hagley Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£45,700First Year

Profit From Rental Income

After 5 Years

£4,745

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£33,940

↗ 23%After 5 Years

Return On Investment

85%

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	£11,076	£11,242	£11,523	£11,811	£12,166	£57,818
Total Expenses	£10,202	£10,292	£10,388	£10,487	£10,590	£51,960
Profit Before Tax	£874	£950	£1,135	£1,324	£1,575	£5,858
Profit After Tax	£708	£770	£919	£1,073	£1,276	£4,745
Change In Property Value	£3,725	£3,818	£7,044	£8,997	£10,355	£33,940
Net Return	£4,433	£4,588	£7,964	£10,070	£11,631	£38,685
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	10%	10%	17%	22%	25%	85%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change