Flat
B5
2 beds
1 bath
I-Land Apartment, Essex Street B5
West Midlands, England · B5
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£6,390
↗ 13%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
87%
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 | £12,336 | £12,521 | £12,834 | £13,155 | £13,550 | £64,396 |
| Total Expenses | £11,100 | £11,195 | £11,297 | £11,402 | £11,513 | £56,507 |
| Profit Before Tax | £1,236 | £1,326 | £1,537 | £1,753 | £2,037 | £7,888 |
| Profit After Tax | £1,001 | £1,074 | £1,245 | £1,420 | £1,650 | £6,390 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £5,126 | £5,302 | £9,046 | £11,383 | £13,117 | £43,974 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 10% | 10% | 18% | 23% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change