Flat
B2
1 bed
1 bath
New Street B2
West Midlands, England · B2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£7,128
↗ 11%After 5 Years
Change In Property Value
£48,974
↗ 23%After 5 Years
Return On Investment
86%
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 | £15,876 | £16,114 | £16,517 | £16,930 | £17,438 | £82,875 |
| Total Expenses | £14,549 | £14,674 | £14,810 | £14,948 | £15,094 | £74,075 |
| Profit Before Tax | £1,327 | £1,440 | £1,707 | £1,982 | £2,344 | £8,800 |
| Profit After Tax | £1,075 | £1,166 | £1,383 | £1,605 | £1,899 | £7,128 |
| Change In Property Value | £5,375 | £5,509 | £10,165 | £12,983 | £14,942 | £48,974 |
| Net Return | £6,450 | £6,676 | £11,548 | £14,588 | £16,841 | £56,102 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change