Flat
B92
3 beds
1 bath
Swanswell Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£3,961
↗ 4%After 5 Years
Change In Property Value
£70,040
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,116 | £13,313 | £13,512 | £13,850 | £14,196 | £67,988 |
| Total Expenses | £12,481 | £12,551 | £12,612 | £12,688 | £12,765 | £63,097 |
| Profit Before Tax | £635 | £762 | £900 | £1,163 | £1,431 | £4,890 |
| Profit After Tax | £514 | £617 | £729 | £942 | £1,160 | £3,961 |
| Change In Property Value | £7,125 | £13,146 | £16,790 | £19,324 | £13,655 | £70,040 |
| Net Return | £7,639 | £13,763 | £17,519 | £20,265 | £14,815 | £74,001 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change