Flat
B1
1 bed
1 bath
Royal Arch, The Mailbox B1
West Midlands, England · B1
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-259,609
↘ -485%After 5 Years
Change In Property Value
£39,862
↗ 23%After 5 Years
Return On Investment
-411%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £63,209 | £64,493 | £65,707 | £66,946 | £68,160 | £328,515 |
| Profit Before Tax | £-50,009 | £-51,095 | £-51,974 | £-52,870 | £-53,662 | £-259,609 |
| Profit After Tax | £-50,009 | £-51,095 | £-51,974 | £-52,870 | £-53,662 | £-259,609 |
| Change In Property Value | £4,375 | £4,484 | £8,274 | £10,567 | £12,162 | £39,862 |
| Net Return | £-45,634 | £-46,610 | £-43,700 | £-42,303 | £-41,500 | £-219,747 |
| Return From Rental Income (%) | -93% | -96% | -97% | -99% | -100% | -485% |
| Total Net Return (%) | -85% | -87% | -82% | -79% | -78% | -411% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change