Flat
B4
2 beds
2 baths
B4
West Midlands, England · B4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£12,293
↗ 12%After 5 Years
Change In Property Value
£74,030
↗ 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 | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £16,812 | £16,887 | £16,978 | £17,072 | £17,176 | £84,925 |
| Profit Before Tax | £2,364 | £2,577 | £2,972 | £3,377 | £3,886 | £15,176 |
| Profit After Tax | £1,915 | £2,087 | £2,407 | £2,735 | £3,148 | £12,293 |
| Change In Property Value | £8,125 | £8,328 | £15,365 | £19,625 | £22,587 | £74,030 |
| Net Return | £10,040 | £10,415 | £17,773 | £22,360 | £25,735 | £86,323 |
| 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