Flat
B43
2 beds
2 baths
Hailwood Drive, Birmingham B43
West Midlands, England · B43
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£-3,104
↘ -6%After 5 Years
Change In Property Value
£36,434
↗ 23%After 5 Years
Return On Investment
68%
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 | £8,316 | £8,441 | £8,652 | £8,868 | £9,134 | £43,411 |
| Total Expenses | £9,178 | £9,236 | £9,300 | £9,366 | £9,435 | £46,514 |
| Profit Before Tax | £-862 | £-795 | £-648 | £-498 | £-301 | £-3,104 |
| Profit After Tax | £-862 | £-795 | £-648 | £-498 | £-301 | £-3,104 |
| Change In Property Value | £3,999 | £4,099 | £7,562 | £9,659 | £11,116 | £36,434 |
| Net Return | £3,137 | £3,303 | £6,914 | £9,161 | £10,815 | £33,330 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 22% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change