Flat
B4
2 beds
2 baths
B4
West Midlands, England · B4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£21,649
↗ 21%After 5 Years
Change In Property Value
£79,870
↗ 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 | £19,176 | £19,464 | £19,756 | £20,249 | £20,756 | £99,400 |
| Total Expenses | £14,374 | £14,453 | £14,523 | £14,615 | £14,708 | £72,674 |
| Profit Before Tax | £4,802 | £5,010 | £5,232 | £5,635 | £6,048 | £26,727 |
| Profit After Tax | £3,889 | £4,058 | £4,238 | £4,564 | £4,899 | £21,649 |
| Change In Property Value | £8,125 | £14,991 | £19,146 | £22,036 | £15,572 | £79,870 |
| Net Return | £12,014 | £19,049 | £23,384 | £26,600 | £20,471 | £101,518 |
| 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