Flat
B1
2 beds
2 baths
Apartment 10, 8 Camden Drive B1
West Midlands, England · B1
View property listing
Initial Investment
£96,125First YearProfit From Rental Income
£24,217
↗ 25%After 5 Years
Change In Property Value
£70,044
↗ 23%After 5 Years
Return On Investment
98%
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 | £22,392 | £22,728 | £23,296 | £23,878 | £24,595 | £116,889 |
| Total Expenses | £17,178 | £17,275 | £17,391 | £17,509 | £17,639 | £86,991 |
| Profit Before Tax | £5,214 | £5,453 | £5,906 | £6,370 | £6,956 | £29,898 |
| Profit After Tax | £4,223 | £4,417 | £4,784 | £5,159 | £5,634 | £24,217 |
| Change In Property Value | £7,688 | £7,880 | £14,538 | £18,568 | £21,370 | £70,044 |
| Net Return | £11,911 | £12,297 | £19,322 | £23,728 | £27,005 | £94,261 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 13% | 20% | 25% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change