Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£5,893
↗ 9%After 5 Years
Change In Property Value
£51,252
↗ 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 | £13,272 | £13,471 | £13,808 | £14,153 | £14,578 | £69,282 |
| Total Expenses | £12,254 | £12,320 | £12,397 | £12,475 | £12,560 | £62,006 |
| Profit Before Tax | £1,018 | £1,151 | £1,411 | £1,678 | £2,018 | £7,276 |
| Profit After Tax | £825 | £932 | £1,143 | £1,359 | £1,634 | £5,893 |
| Change In Property Value | £5,625 | £5,766 | £10,638 | £13,587 | £15,637 | £51,252 |
| Net Return | £6,450 | £6,698 | £11,781 | £14,946 | £17,271 | £57,145 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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