Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£5,601
↗ 8%After 5 Years
Change In Property Value
£50,113
↗ 23%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,508 | £13,846 | £14,261 | £67,778 |
| Total Expenses | £12,027 | £12,092 | £12,168 | £12,246 | £12,330 | £60,864 |
| Profit Before Tax | £957 | £1,086 | £1,340 | £1,600 | £1,931 | £6,915 |
| Profit After Tax | £775 | £880 | £1,085 | £1,296 | £1,564 | £5,601 |
| Change In Property Value | £5,500 | £5,638 | £10,401 | £13,285 | £15,289 | £50,113 |
| Net Return | £6,275 | £6,517 | £11,487 | £14,581 | £16,854 | £55,714 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 9% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change