Flat B26 2 beds 1 bath

Coventry Road B26

West Midlands, England · B26

Initial Investment

First Year

£88,599First Year

Profit From Rental Income

After 5 Years

£23,369

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£65,146

↗ 23%After 5 Years

Return On Investment

100%

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	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£16,071	£16,163	£16,272	£16,385	£16,508	£81,399
Profit Before Tax	£5,049	£5,274	£5,700	£6,137	£6,690	£28,850
Profit After Tax	£4,090	£4,272	£4,617	£4,971	£5,419	£23,369
Change In Property Value	£7,150	£7,329	£13,521	£17,270	£19,876	£65,146
Net Return	£11,240	£11,601	£18,139	£22,241	£25,295	£88,515
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	29%	100%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change