Flat
B1
2 beds
3 baths
Qube Apartment, 14 Scotland Street B1
West Midlands, England · B1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£24,689
↗ 37%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £12,529 | £12,602 | £12,690 | £12,781 | £12,881 | £63,482 |
| Profit Before Tax | £5,472 | £5,668 | £6,037 | £6,414 | £6,890 | £30,480 |
| Profit After Tax | £4,432 | £4,591 | £4,890 | £5,195 | £5,581 | £24,689 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £9,932 | £10,229 | £15,291 | £18,480 | £20,870 | £74,802 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 15% | 23% | 28% | 31% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change