Flat B16 2 beds 1 bath

Hagley Road, Birmingham B16

West Midlands, England · B16

Initial Investment

First Year

£51,700First Year

Profit From Rental Income

After 5 Years

£12,152

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,496

↗ 23%After 5 Years

Return On Investment

98%

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	£12,552	£12,740	£13,059	£13,385	£13,787	£65,523
Total Expenses	£9,960	£10,025	£10,100	£10,176	£10,259	£50,521
Profit Before Tax	£2,592	£2,715	£2,959	£3,209	£3,528	£15,002
Profit After Tax	£2,099	£2,199	£2,397	£2,599	£2,857	£12,152
Change In Property Value	£4,225	£4,331	£7,990	£10,205	£11,745	£38,496
Net Return	£6,324	£6,530	£10,387	£12,804	£14,602	£50,647
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

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