Flat
B46
2 beds
2 baths
Weland Court, Water Orton B46
West Midlands, England · B46
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£3,078
↗ 5%After 5 Years
Change In Property Value
£51,608
↗ 25%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,296 | £10,450 | £10,607 | £10,872 | £11,144 | £53,370 |
| Total Expenses | £9,786 | £9,852 | £9,908 | £9,977 | £10,047 | £49,570 |
| Profit Before Tax | £510 | £599 | £699 | £896 | £1,098 | £3,800 |
| Profit After Tax | £413 | £485 | £566 | £725 | £889 | £3,078 |
| Change In Property Value | £5,250 | £9,686 | £12,371 | £14,238 | £10,062 | £51,608 |
| Net Return | £5,663 | £10,171 | £12,937 | £14,964 | £10,951 | £54,686 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change