Flat
B17
1 bed
1 bath
Hagley Road, Harborne, Birmingham B17
West Midlands, England · B17
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£2,990
↗ 10%After 5 Years
Change In Property Value
£21,640
↗ 23%After 5 Years
Return On Investment
83%
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 | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £6,471 | £6,528 | £6,588 | £6,651 | £6,716 | £32,953 |
| Profit Before Tax | £549 | £598 | £715 | £835 | £995 | £3,692 |
| Profit After Tax | £445 | £484 | £579 | £677 | £806 | £2,990 |
| Change In Property Value | £2,375 | £2,434 | £4,491 | £5,737 | £6,602 | £21,640 |
| Net Return | £2,820 | £2,918 | £5,071 | £6,413 | £7,408 | £24,630 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change