Flat B46 2 beds 2 baths

Weland Court, Water Orton B46

West Midlands, England · B46

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-3,730

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£47,835

↗ 23%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,296	£10,450	£10,712	£10,979	£11,309	£53,747
Total Expenses	£11,361	£11,423	£11,492	£11,563	£11,638	£57,477
Profit Before Tax	£-1,065	£-972	£-780	£-583	£-329	£-3,730
Profit After Tax	£-1,065	£-972	£-780	£-583	£-329	£-3,730
Change In Property Value	£5,250	£5,381	£9,928	£12,681	£14,594	£47,835
Net Return	£4,185	£4,409	£9,148	£12,098	£14,265	£44,105
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	7%	7%	14%	19%	22%	69%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change