Flat
B46
2 beds
0 baths
Vesey Close, Water Orton, West Midlands B46
West Midlands, England · B46
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£272
↗ 1%After 5 Years
Change In Property Value
£39,320
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,836 | £7,954 | £8,073 | £8,275 | £8,482 | £40,619 |
| Total Expenses | £7,932 | £7,993 | £8,046 | £8,108 | £8,172 | £40,251 |
| Profit Before Tax | £-96 | £-40 | £27 | £166 | £310 | £367 |
| Profit After Tax | £-96 | £-40 | £22 | £135 | £251 | £272 |
| Change In Property Value | £4,000 | £7,380 | £9,426 | £10,848 | £7,666 | £39,320 |
| Net Return | £3,904 | £7,340 | £9,447 | £10,983 | £7,917 | £39,592 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change