Flat
B3
1 bed
2 baths
Queensway House, 57 Livery Street B3
West Midlands, England · B3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£6,972
↗ 9%After 5 Years
Change In Property Value
£55,807
↗ 23%After 5 Years
Return On Investment
84%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £13,160 | £13,228 | £13,307 | £13,389 | £13,478 | £66,562 |
| Profit Before Tax | £1,240 | £1,388 | £1,674 | £1,967 | £2,339 | £8,608 |
| Profit After Tax | £1,004 | £1,124 | £1,356 | £1,593 | £1,895 | £6,972 |
| Change In Property Value | £6,125 | £6,278 | £11,583 | £14,794 | £17,027 | £55,807 |
| Net Return | £7,129 | £7,402 | £12,939 | £16,388 | £18,921 | £62,780 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change