Flat
B5
1 bed
1 bath
Timber Yard, City Centre B5
West Midlands, England · B5
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£17,729
↗ 27%After 5 Years
Change In Property Value
£48,974
↗ 23%After 5 Years
Return On Investment
102%
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 | £16,080 | £16,321 | £16,729 | £17,147 | £17,662 | £83,940 |
| Total Expenses | £12,246 | £12,319 | £12,405 | £12,493 | £12,589 | £62,052 |
| Profit Before Tax | £3,834 | £4,002 | £4,324 | £4,655 | £5,073 | £21,888 |
| Profit After Tax | £3,105 | £3,242 | £3,503 | £3,770 | £4,109 | £17,729 |
| Change In Property Value | £5,375 | £5,509 | £10,165 | £12,983 | £14,942 | £48,974 |
| Net Return | £8,480 | £8,751 | £13,668 | £16,753 | £19,051 | £66,703 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 13% | 13% | 21% | 26% | 29% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change