Flat
B25
5 beds
2 baths
5 Bedrooms/Business Freehold, Coventry Road, Yardley B25
West Midlands, England · B25
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£30,976
↗ 26%After 5 Years
Change In Property Value
£90,928
↗ 25%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,196 | £23,544 | £23,897 | £24,495 | £25,107 | £120,238 |
| Total Expenses | £16,224 | £16,309 | £16,385 | £16,487 | £16,591 | £81,997 |
| Profit Before Tax | £6,972 | £7,235 | £7,512 | £8,007 | £8,516 | £38,242 |
| Profit After Tax | £5,647 | £5,860 | £6,084 | £6,486 | £6,898 | £30,976 |
| Change In Property Value | £9,250 | £17,066 | £21,797 | £25,087 | £17,728 | £90,928 |
| Net Return | £14,897 | £22,926 | £27,882 | £31,573 | £24,626 | £121,904 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 13% | 19% | 24% | 27% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change