Flat
B92
2 beds
1 bath
Warwick Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-7,941
↘ -18%After 5 Years
Change In Property Value
£31,890
↗ 23%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,444 | £6,541 | £6,704 | £6,872 | £7,078 | £33,639 |
| Total Expenses | £8,199 | £8,255 | £8,314 | £8,375 | £8,438 | £41,580 |
| Profit Before Tax | £-1,755 | £-1,714 | £-1,610 | £-1,503 | £-1,360 | £-7,941 |
| Profit After Tax | £-1,755 | £-1,714 | £-1,610 | £-1,503 | £-1,360 | £-7,941 |
| Change In Property Value | £3,500 | £3,588 | £6,619 | £8,454 | £9,730 | £31,890 |
| Net Return | £1,745 | £1,874 | £5,009 | £6,951 | £8,370 | £23,949 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 4% | 4% | 12% | 16% | 19% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change