Flat
B4
2 beds
2 baths
B4
West Midlands, England · B4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£20,730
↗ 21%After 5 Years
Change In Property Value
£77,412
↗ 25%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,588 | £18,867 | £19,150 | £19,629 | £20,119 | £96,352 |
| Total Expenses | £13,994 | £14,072 | £14,141 | £14,231 | £14,323 | £70,760 |
| Profit Before Tax | £4,594 | £4,795 | £5,009 | £5,398 | £5,797 | £25,592 |
| Profit After Tax | £3,721 | £3,884 | £4,057 | £4,372 | £4,695 | £20,730 |
| Change In Property Value | £7,875 | £14,529 | £18,557 | £21,358 | £15,093 | £77,412 |
| Net Return | £11,596 | £18,413 | £22,614 | £25,730 | £19,788 | £98,142 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change