Flat B62 3 beds 1 bath

Illey Lane, Halesowen B62

West Midlands, England · B62

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£67,640

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£282,616

↗ 25%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£59,796	£60,693	£61,603	£63,143	£64,722	£309,958
Total Expenses	£44,981	£45,121	£45,253	£45,448	£45,649	£226,451
Profit Before Tax	£14,815	£15,572	£16,351	£17,695	£19,073	£83,506
Profit After Tax	£12,000	£12,614	£13,244	£14,333	£15,449	£67,640
Change In Property Value	£28,750	£53,044	£67,749	£77,973	£55,101	£282,616
Net Return	£40,750	£65,657	£80,993	£92,305	£70,550	£350,256
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	10%	16%	20%	23%	18%	87%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change