Flat
B92
3 beds
1 bath
Swanswell Road, Solihull B92
West Midlands, England · B92
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-5,360
↘ -6%After 5 Years
Change In Property Value
£64,919
↗ 23%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,116 | £13,313 | £13,646 | £13,987 | £14,406 | £68,467 |
| Total Expenses | £14,619 | £14,685 | £14,761 | £14,839 | £14,923 | £73,827 |
| Profit Before Tax | £-1,503 | £-1,372 | £-1,115 | £-852 | £-517 | £-5,360 |
| Profit After Tax | £-1,503 | £-1,372 | £-1,115 | £-852 | £-517 | £-5,360 |
| Change In Property Value | £7,125 | £7,303 | £13,474 | £17,210 | £19,807 | £64,919 |
| Net Return | £5,622 | £5,931 | £12,359 | £16,357 | £19,290 | £59,559 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 6% | 7% | 14% | 19% | 22% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change