Flat
B4
2 beds
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£25,522
↗ 26%After 5 Years
Change In Property Value
£70,613
↗ 23%After 5 Years
Return On Investment
99%
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 | £22,896 | £23,239 | £23,820 | £24,416 | £25,148 | £119,520 |
| Total Expenses | £17,378 | £17,476 | £17,594 | £17,715 | £17,848 | £88,011 |
| Profit Before Tax | £5,518 | £5,763 | £6,226 | £6,701 | £7,301 | £31,509 |
| Profit After Tax | £4,470 | £4,668 | £5,043 | £5,428 | £5,913 | £25,522 |
| Change In Property Value | £7,750 | £7,944 | £14,656 | £18,719 | £21,544 | £70,613 |
| Net Return | £12,220 | £12,612 | £19,699 | £24,147 | £27,458 | £96,135 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 20% | 25% | 28% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change