Flat
B26
2 beds
1 bath
Coventry Road B26
West Midlands, England · B26
View property listing
Initial Investment
£89,230First YearProfit From Rental Income
£22,234
↗ 25%After 5 Years
Change In Property Value
£70,728
↗ 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 | £18,048 | £18,319 | £18,594 | £19,058 | £19,535 | £93,553 |
| Total Expenses | £13,065 | £13,142 | £13,210 | £13,299 | £13,389 | £66,104 |
| Profit Before Tax | £4,983 | £5,177 | £5,383 | £5,760 | £6,146 | £27,449 |
| Profit After Tax | £4,036 | £4,193 | £4,360 | £4,665 | £4,978 | £22,234 |
| Change In Property Value | £7,195 | £13,275 | £16,955 | £19,513 | £13,790 | £70,728 |
| Net Return | £11,231 | £17,468 | £21,315 | £24,179 | £18,768 | £92,961 |
| 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