Flat
B92
0 beds
0 baths
Warwick Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£1,350
↗ 2%After 5 Years
Change In Property Value
£55,294
↗ 25%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £10,275 | £10,341 | £10,397 | £10,466 | £10,536 | £52,014 |
| Profit Before Tax | £81 | £171 | £272 | £470 | £673 | £1,667 |
| Profit After Tax | £66 | £138 | £220 | £381 | £545 | £1,350 |
| Change In Property Value | £5,625 | £10,378 | £13,255 | £15,255 | £10,781 | £55,294 |
| Net Return | £5,691 | £10,516 | £13,475 | £15,636 | £11,326 | £56,645 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 8% | 15% | 20% | 23% | 17% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change