Flat
B5
2 beds
2 baths
B5
West Midlands, England · B5
View property listing
Initial Investment
£104,525First YearProfit From Rental Income
£28,479
↗ 27%After 5 Years
Change In Property Value
£75,511
↗ 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 | £24,792 | £25,164 | £25,793 | £26,438 | £27,231 | £129,418 |
| Total Expenses | £18,610 | £18,716 | £18,843 | £18,973 | £19,116 | £94,258 |
| Profit Before Tax | £6,182 | £6,448 | £6,950 | £7,465 | £8,115 | £35,159 |
| Profit After Tax | £5,007 | £5,223 | £5,629 | £6,047 | £6,573 | £28,479 |
| Change In Property Value | £8,288 | £8,495 | £15,673 | £20,018 | £23,038 | £75,511 |
| Net Return | £13,295 | £13,717 | £21,302 | £26,064 | £29,612 | £103,990 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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