Flat B33 1 bed 1 bath

Hill House Lane, Birmingham B33

West Midlands, England · B33

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,378

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£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	£6,648	£6,748	£6,916	£7,089	£7,302	£34,703
Total Expenses	£6,236	£6,292	£6,351	£6,413	£6,476	£31,767
Profit Before Tax	£412	£456	£565	£677	£826	£2,936
Profit After Tax	£334	£370	£458	£548	£669	£2,378
Change In Property Value	£2,250	£2,306	£4,255	£5,435	£6,255	£20,501
Net Return	£2,584	£2,676	£4,713	£5,983	£6,923	£22,879
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	10%	17%	21%	25%	82%

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