Flat B5 2 beds 1 bath

Latitude, Chinatown, City Centre B5

West Midlands, England · B5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£6,516

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£42,140

↗ 23%After 5 Years

Return On Investment

86%

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	£13,836	£14,044	£14,395	£14,754	£15,197	£72,226
Total Expenses	£12,603	£12,713	£12,832	£12,953	£13,080	£64,182
Profit Before Tax	£1,233	£1,330	£1,563	£1,801	£2,117	£8,044
Profit After Tax	£998	£1,077	£1,266	£1,459	£1,715	£6,516
Change In Property Value	£4,625	£4,741	£8,746	£11,171	£12,857	£42,140
Net Return	£5,623	£5,818	£10,012	£12,630	£14,572	£48,656
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	18%	22%	26%	86%

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