Flat
B92
2 beds
1 bath
Warwick Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-2,909
↘ -7%After 5 Years
Change In Property Value
£34,405
↗ 25%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,444 | £6,541 | £6,639 | £6,805 | £6,975 | £33,403 |
| Total Expenses | £7,149 | £7,209 | £7,259 | £7,318 | £7,377 | £36,312 |
| Profit Before Tax | £-705 | £-668 | £-621 | £-513 | £-403 | £-2,909 |
| Profit After Tax | £-705 | £-668 | £-621 | £-513 | £-403 | £-2,909 |
| Change In Property Value | £3,500 | £6,458 | £8,248 | £9,492 | £6,708 | £34,405 |
| Net Return | £2,795 | £5,790 | £7,627 | £8,979 | £6,305 | £31,496 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 7% | 13% | 18% | 21% | 15% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change