Flat
B16
1 bed
1 bath
Hagley Road, Birmingham B16
West Midlands, England · B16
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£2,515
↗ 9%After 5 Years
Change In Property Value
£20,501
↗ 23%After 5 Years
Return On Investment
82%
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 | £6,684 | £6,784 | £6,954 | £7,128 | £7,342 | £34,891 |
| Total Expenses | £6,239 | £6,295 | £6,355 | £6,416 | £6,480 | £31,786 |
| Profit Before Tax | £445 | £489 | £599 | £711 | £861 | £3,105 |
| Profit After Tax | £360 | £396 | £485 | £576 | £698 | £2,515 |
| Change In Property Value | £2,250 | £2,306 | £4,255 | £5,435 | £6,255 | £20,501 |
| Net Return | £2,610 | £2,702 | £4,740 | £6,011 | £6,952 | £23,016 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 25% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change