Flat B26 2 beds 1 bath

Coventry Road B26

West Midlands, England · B26

Initial Investment

First Year

£89,230First Year

Profit From Rental Income

After 5 Years

£13,977

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£65,557

↗ 23%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,048	£18,319	£18,777	£19,246	£19,823	£94,213
Total Expenses	£15,223	£15,296	£15,385	£15,476	£15,576	£76,957
Profit Before Tax	£2,825	£3,022	£3,392	£3,770	£4,247	£17,256
Profit After Tax	£2,288	£2,448	£2,747	£3,054	£3,440	£13,977
Change In Property Value	£7,195	£7,375	£13,607	£17,379	£20,001	£65,557
Net Return	£9,483	£9,823	£16,354	£20,433	£23,442	£79,534
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change