Flat
B4
2 beds
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£11,324
↗ 12%After 5 Years
Change In Property Value
£70,613
↗ 23%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £16,128 | £16,201 | £16,291 | £16,382 | £16,483 | £81,486 |
| Profit Before Tax | £2,160 | £2,361 | £2,736 | £3,120 | £3,604 | £13,980 |
| Profit After Tax | £1,750 | £1,912 | £2,216 | £2,527 | £2,919 | £11,324 |
| Change In Property Value | £7,750 | £7,944 | £14,656 | £18,719 | £21,544 | £70,613 |
| Net Return | £9,500 | £9,856 | £16,872 | £21,246 | £24,463 | £81,937 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change