Flat
B16
1 bed
1 bath
Metropolitan House, Hagley Road B16
West Midlands, England · B16
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£5,867
↗ 16%After 5 Years
Change In Property Value
£27,334
↗ 23%After 5 Years
Return On Investment
90%
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 | £8,916 | £9,050 | £9,276 | £9,508 | £9,793 | £46,543 |
| Total Expenses | £7,729 | £7,790 | £7,857 | £7,926 | £7,998 | £39,299 |
| Profit Before Tax | £1,187 | £1,260 | £1,419 | £1,582 | £1,795 | £7,243 |
| Profit After Tax | £962 | £1,021 | £1,149 | £1,282 | £1,454 | £5,867 |
| Change In Property Value | £3,000 | £3,075 | £5,673 | £7,246 | £8,340 | £27,334 |
| Net Return | £3,962 | £4,096 | £6,823 | £8,528 | £9,793 | £33,201 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change