Flat
B43
1 bed
1 bath
Hailwood Drive, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£7,923
↗ 18%After 5 Years
Change In Property Value
£31,890
↗ 23%After 5 Years
Return On Investment
93%
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 | £10,344 | £10,499 | £10,762 | £11,031 | £11,362 | £53,997 |
| Total Expenses | £8,704 | £8,768 | £8,840 | £8,913 | £8,991 | £44,216 |
| Profit Before Tax | £1,640 | £1,731 | £1,922 | £2,118 | £2,370 | £9,781 |
| Profit After Tax | £1,328 | £1,402 | £1,557 | £1,715 | £1,920 | £7,923 |
| Change In Property Value | £3,500 | £3,588 | £6,619 | £8,454 | £9,730 | £31,890 |
| Net Return | £4,828 | £4,990 | £8,176 | £10,169 | £11,650 | £39,813 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 27% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change