Flat
B1
2 beds
2 baths
Apartment 10, 8 Camden Drive B1
West Midlands, England · B1
View property listing
Initial Investment
£96,125First YearProfit From Rental Income
£24,055
↗ 25%After 5 Years
Change In Property Value
£70,044
↗ 23%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,528 | £21,851 | £22,397 | £22,957 | £23,646 | £112,379 |
| Total Expenses | £16,353 | £16,431 | £16,529 | £16,629 | £16,740 | £82,681 |
| Profit Before Tax | £5,175 | £5,420 | £5,868 | £6,329 | £6,906 | £29,698 |
| Profit After Tax | £4,192 | £4,390 | £4,753 | £5,126 | £5,594 | £24,055 |
| Change In Property Value | £7,688 | £7,880 | £14,538 | £18,568 | £21,370 | £70,044 |
| Net Return | £11,879 | £12,270 | £19,291 | £23,694 | £26,964 | £94,099 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change