Flat
B5
1 bed
1 bath
i-Land, Essex Street B5
West Midlands, England · B5
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£4,545
↗ 11%After 5 Years
Change In Property Value
£29,612
↗ 23%After 5 Years
Return On Investment
85%
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 | £9,720 | £9,866 | £10,112 | £10,365 | £10,676 | £50,740 |
| Total Expenses | £8,862 | £8,939 | £9,023 | £9,108 | £9,197 | £45,128 |
| Profit Before Tax | £858 | £927 | £1,090 | £1,258 | £1,479 | £5,611 |
| Profit After Tax | £695 | £751 | £883 | £1,019 | £1,198 | £4,545 |
| Change In Property Value | £3,250 | £3,331 | £6,146 | £7,850 | £9,035 | £29,612 |
| Net Return | £3,945 | £4,082 | £7,029 | £8,869 | £10,233 | £34,157 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 26% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change