Flat
B1
2 beds
2 baths
Colmore Row B1
West Midlands, England · B1
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£30,635
↗ 26%After 5 Years
Change In Property Value
£84,280
↗ 23%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,896 | £26,284 | £26,942 | £27,615 | £28,444 | £135,181 |
| Total Expenses | £19,269 | £19,354 | £19,463 | £19,574 | £19,700 | £97,360 |
| Profit Before Tax | £6,627 | £6,930 | £7,479 | £8,041 | £8,744 | £37,821 |
| Profit After Tax | £5,368 | £5,613 | £6,058 | £6,513 | £7,083 | £30,635 |
| Change In Property Value | £9,250 | £9,481 | £17,493 | £22,342 | £25,714 | £84,280 |
| Net Return | £14,618 | £15,095 | £23,551 | £28,856 | £32,797 | £114,915 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change