Flat
B4
2 beds
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£25,066
↗ 26%After 5 Years
Change In Property Value
£69,474
↗ 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 | £22,524 | £22,862 | £23,433 | £24,019 | £24,740 | £117,578 |
| Total Expenses | £17,105 | £17,202 | £17,319 | £17,438 | £17,568 | £86,632 |
| Profit Before Tax | £5,419 | £5,659 | £6,115 | £6,582 | £7,171 | £30,946 |
| Profit After Tax | £4,389 | £4,584 | £4,953 | £5,331 | £5,809 | £25,066 |
| Change In Property Value | £7,625 | £7,816 | £14,420 | £18,417 | £21,197 | £69,474 |
| Net Return | £12,014 | £12,400 | £19,373 | £23,748 | £27,006 | £94,541 |
| 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