Flat
B16
2 beds
0 baths
Hagley Road, Birmingham, West Midlands B16
West Midlands, England · B16
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£21,011
↗ 59%After 5 Years
Change In Property Value
£26,195
↗ 23%After 5 Years
Return On Investment
133%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £7,823 | £7,888 | £7,962 | £8,039 | £8,122 | £39,834 |
| Profit Before Tax | £4,777 | £4,901 | £5,146 | £5,397 | £5,717 | £25,940 |
| Profit After Tax | £3,870 | £3,970 | £4,168 | £4,372 | £4,631 | £21,011 |
| Change In Property Value | £2,875 | £2,947 | £5,437 | £6,944 | £7,992 | £26,195 |
| Net Return | £6,745 | £6,917 | £9,605 | £11,316 | £12,623 | £47,207 |
| Return From Rental Income (%) | 11% | 11% | 12% | 12% | 13% | 59% |
| Total Net Return (%) | 19% | 19% | 27% | 32% | 36% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change