Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,363
↗ 26%After 5 Years
Change In Property Value
£52,391
↗ 23%After 5 Years
Return On Investment
101%
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 | £16,980 | £17,235 | £17,666 | £18,107 | £18,650 | £88,638 |
| Total Expenses | £13,021 | £13,097 | £13,188 | £13,280 | £13,381 | £65,967 |
| Profit Before Tax | £3,959 | £4,137 | £4,478 | £4,827 | £5,269 | £22,671 |
| Profit After Tax | £3,207 | £3,351 | £3,627 | £3,910 | £4,268 | £18,363 |
| Change In Property Value | £5,750 | £5,894 | £10,874 | £13,888 | £15,984 | £52,391 |
| Net Return | £8,957 | £9,245 | £14,501 | £17,799 | £20,252 | £70,754 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 13% | 13% | 21% | 25% | 29% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change