Flat
B66
1 bed
1 bath
Crockett Lane B66
West Midlands, England · B66
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-2,821
↘ -6%After 5 Years
Change In Property Value
£34,168
↗ 23%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £8,747 | £8,805 | £8,868 | £8,932 | £9,001 | £44,353 |
| Profit Before Tax | £-791 | £-729 | £-591 | £-448 | £-262 | £-2,821 |
| Profit After Tax | £-791 | £-729 | £-591 | £-448 | £-262 | £-2,821 |
| Change In Property Value | £3,750 | £3,844 | £7,092 | £9,058 | £10,425 | £34,168 |
| Net Return | £2,959 | £3,114 | £6,501 | £8,609 | £10,163 | £31,346 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 22% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change