Flat
B4
1 bed
1 bath
B4
West Midlands, England · B4
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£18,612
↗ 26%After 5 Years
Change In Property Value
£52,960
↗ 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 | £17,172 | £17,430 | £17,865 | £18,312 | £18,861 | £89,640 |
| Total Expenses | £13,159 | £13,235 | £13,327 | £13,420 | £13,522 | £66,663 |
| Profit Before Tax | £4,013 | £4,194 | £4,539 | £4,892 | £5,339 | £22,978 |
| Profit After Tax | £3,251 | £3,397 | £3,676 | £3,963 | £4,325 | £18,612 |
| Change In Property Value | £5,813 | £5,958 | £10,992 | £14,039 | £16,158 | £52,960 |
| Net Return | £9,063 | £9,355 | £14,669 | £18,002 | £20,483 | £71,572 |
| 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