Flat
B4
2 beds
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£25,932
↗ 26%After 5 Years
Change In Property Value
£71,752
↗ 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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £17,649 | £17,749 | £17,869 | £17,991 | £18,126 | £89,384 |
| Profit Before Tax | £5,607 | £5,856 | £6,326 | £6,809 | £7,418 | £32,015 |
| Profit After Tax | £4,541 | £4,743 | £5,124 | £5,515 | £6,008 | £25,932 |
| Change In Property Value | £7,875 | £8,072 | £14,893 | £19,021 | £21,892 | £71,752 |
| Net Return | £12,416 | £12,815 | £20,017 | £24,536 | £27,900 | £97,684 |
| 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