Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£13,070
↗ 18%After 5 Years
Change In Property Value
£57,137
↗ 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 | £13,716 | £13,922 | £14,131 | £14,484 | £14,846 | £71,098 |
| Total Expenses | £10,852 | £10,923 | £10,985 | £11,062 | £11,141 | £54,963 |
| Profit Before Tax | £2,864 | £2,999 | £3,146 | £3,422 | £3,705 | £16,136 |
| Profit After Tax | £2,320 | £2,429 | £2,548 | £2,772 | £3,001 | £13,070 |
| Change In Property Value | £5,813 | £10,724 | £13,697 | £15,764 | £11,140 | £57,137 |
| Net Return | £8,132 | £13,153 | £16,245 | £18,536 | £14,141 | £70,207 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 11% | 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