Flat
B1
2 beds
1 bath
Apartment 12, 6 Camden Drive B1
West Midlands, England · B1
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£26,993
↗ 25%After 5 Years
Change In Property Value
£77,447
↗ 23%After 5 Years
Return On Investment
97%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £18,940 | £19,046 | £19,172 | £19,302 | £19,445 | £95,905 |
| Profit Before Tax | £5,816 | £6,082 | £6,583 | £7,097 | £7,747 | £33,325 |
| Profit After Tax | £4,711 | £4,926 | £5,332 | £5,749 | £6,275 | £26,993 |
| Change In Property Value | £8,500 | £8,713 | £16,075 | £20,531 | £23,629 | £77,447 |
| Net Return | £13,211 | £13,639 | £21,407 | £26,280 | £29,904 | £104,440 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 24% | 28% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change