Flat B5 2 beds 2 baths

East Timber Yard, 118 Pershore Street B5

West Midlands, England · B5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£23,724

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£63,780

↗ 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	£20,940	£21,254	£21,785	£22,330	£23,000	£109,310
Total Expenses	£15,797	£15,888	£15,997	£16,108	£16,231	£80,021
Profit Before Tax	£5,143	£5,366	£5,789	£6,222	£6,769	£29,289
Profit After Tax	£4,166	£4,346	£4,689	£5,040	£5,483	£23,724
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£11,166	£11,521	£17,927	£21,947	£24,942	£87,504
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	13%	21%	25%	29%	101%

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