Flat
B92
2 beds
2 baths
Warwick Road, Westley Heights B92
West Midlands, England · B92
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-7,409
↘ -14%After 5 Years
Change In Property Value
£38,723
↗ 23%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,824 | £7,941 | £8,140 | £8,343 | £8,594 | £40,842 |
| Total Expenses | £9,527 | £9,585 | £9,648 | £9,712 | £9,780 | £48,251 |
| Profit Before Tax | £-1,703 | £-1,644 | £-1,508 | £-1,369 | £-1,186 | £-7,409 |
| Profit After Tax | £-1,703 | £-1,644 | £-1,508 | £-1,369 | £-1,186 | £-7,409 |
| Change In Property Value | £4,250 | £4,356 | £8,037 | £10,265 | £11,815 | £38,723 |
| Net Return | £2,547 | £2,713 | £6,529 | £8,897 | £10,629 | £31,315 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 20% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change