Flat
B26
1 bed
1 bath
Coventry Road B26
West Midlands, England · B26
View property listing
Initial Investment
£59,050First YearProfit From Rental Income
£6,617
↗ 11%After 5 Years
Change In Property Value
£44,076
↗ 23%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,132 | £12,314 | £12,622 | £12,937 | £13,325 | £63,331 |
| Total Expenses | £10,890 | £10,955 | £11,028 | £11,104 | £11,185 | £55,162 |
| Profit Before Tax | £1,242 | £1,359 | £1,594 | £1,834 | £2,140 | £8,169 |
| Profit After Tax | £1,006 | £1,101 | £1,291 | £1,485 | £1,734 | £6,617 |
| Change In Property Value | £4,838 | £4,958 | £9,148 | £11,684 | £13,448 | £44,076 |
| Net Return | £5,843 | £6,060 | £10,439 | £13,170 | £15,181 | £50,693 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change