Flat B46 2 beds 2 baths

Weland Court, Water Orton B46

West Midlands, England · B46

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-4,058

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£45,557

↗ 23%After 5 Years

Return On Investment

68%

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	£9,804	£9,951	£10,200	£10,455	£10,768	£51,178
Total Expenses	£10,915	£10,976	£11,044	£11,113	£11,187	£55,236
Profit Before Tax	£-1,111	£-1,025	£-844	£-658	£-419	£-4,058
Profit After Tax	£-1,111	£-1,025	£-844	£-658	£-419	£-4,058
Change In Property Value	£5,000	£5,125	£9,456	£12,077	£13,899	£45,557
Net Return	£3,889	£4,100	£8,612	£11,418	£13,481	£41,499
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	6%	7%	14%	19%	22%	68%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change