Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£6,378
↗ 9%After 5 Years
Change In Property Value
£52,960
↗ 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 | £13,716 | £13,922 | £14,270 | £14,627 | £15,065 | £71,599 |
| Total Expenses | £12,596 | £12,663 | £12,740 | £12,820 | £12,906 | £63,725 |
| Profit Before Tax | £1,120 | £1,259 | £1,529 | £1,807 | £2,159 | £7,874 |
| Profit After Tax | £907 | £1,020 | £1,239 | £1,463 | £1,749 | £6,378 |
| Change In Property Value | £5,813 | £5,958 | £10,992 | £14,039 | £16,158 | £52,960 |
| Net Return | £6,720 | £6,978 | £12,231 | £15,503 | £17,907 | £59,338 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 9% | 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