Flat B62 3 beds 1 bath

Illey Lane, Halesowen B62

West Midlands, England · B62

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£34,307

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£261,953

↗ 23%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£59,796	£60,693	£62,210	£63,766	£65,678	£312,143
Total Expenses	£53,606	£53,742	£53,936	£54,136	£54,370	£269,789
Profit Before Tax	£6,190	£6,951	£8,274	£9,630	£11,309	£42,354
Profit After Tax	£5,014	£5,631	£6,702	£7,800	£9,160	£34,307
Change In Property Value	£28,750	£29,469	£54,370	£69,442	£79,922	£261,953
Net Return	£33,764	£35,099	£61,072	£77,243	£89,082	£296,260
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	9%	15%	19%	22%	74%

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