Flat
B16
1 bed
1 bath
Metropolitan House, 1 Hagley Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-3,029
↘ -11%After 5 Years
Change In Property Value
£19,362
↗ 23%After 5 Years
Return On Investment
62%
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 | £6,312 | £6,407 | £6,567 | £6,731 | £6,933 | £32,949 |
| Total Expenses | £7,034 | £7,113 | £7,194 | £7,277 | £7,362 | £35,978 |
| Profit Before Tax | £-722 | £-706 | £-627 | £-546 | £-429 | £-3,029 |
| Profit After Tax | £-722 | £-706 | £-627 | £-546 | £-429 | £-3,029 |
| Change In Property Value | £2,125 | £2,178 | £4,019 | £5,133 | £5,907 | £19,362 |
| Net Return | £1,403 | £1,472 | £3,392 | £4,587 | £5,479 | £16,333 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 5% | 6% | 13% | 17% | 21% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change