Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£4,970
↗ 8%After 5 Years
Change In Property Value
£47,835
↗ 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 | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £11,571 | £11,636 | £11,710 | £11,786 | £11,869 | £58,573 |
| Profit Before Tax | £825 | £946 | £1,186 | £1,432 | £1,747 | £6,136 |
| Profit After Tax | £668 | £766 | £961 | £1,160 | £1,415 | £4,970 |
| Change In Property Value | £5,250 | £5,381 | £9,928 | £12,681 | £14,594 | £47,835 |
| Net Return | £5,918 | £6,148 | £10,889 | £13,841 | £16,009 | £52,805 |
| 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