Flat
B4
2 beds
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£11,031
↗ 12%After 5 Years
Change In Property Value
£69,474
↗ 23%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,901 | £15,974 | £16,063 | £16,153 | £16,253 | £80,344 |
| Profit Before Tax | £2,099 | £2,296 | £2,664 | £3,042 | £3,517 | £13,619 |
| Profit After Tax | £1,700 | £1,860 | £2,158 | £2,464 | £2,849 | £11,031 |
| Change In Property Value | £7,625 | £7,816 | £14,420 | £18,417 | £21,197 | £69,474 |
| Net Return | £9,325 | £9,675 | £16,578 | £20,881 | £24,046 | £80,505 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change