Flat
B1
2 beds
2 baths
Apartment 10, 8 Camden Drive B1
West Midlands, England · B1
View property listing
Initial Investment
£96,125First YearProfit From Rental Income
£24,337
↗ 25%After 5 Years
Change In Property Value
£75,569
↗ 25%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,284 | £19,573 | £19,867 | £20,364 | £20,873 | £99,960 |
| Total Expenses | £13,822 | £13,901 | £13,971 | £14,063 | £14,157 | £69,914 |
| Profit Before Tax | £5,462 | £5,672 | £5,895 | £6,301 | £6,716 | £30,046 |
| Profit After Tax | £4,424 | £4,594 | £4,775 | £5,103 | £5,440 | £24,337 |
| Change In Property Value | £7,688 | £14,183 | £18,115 | £20,849 | £14,733 | £75,569 |
| Net Return | £12,112 | £18,778 | £22,891 | £25,953 | £20,173 | £99,906 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change