Flat
B5
2 beds
1 bath
Southside, St Johns Walk B5
West Midlands, England · B5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£2,017
↗ 4%After 5 Years
Change In Property Value
£36,446
↗ 23%After 5 Years
Return On Investment
78%
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 | £11,964 | £12,143 | £12,447 | £12,758 | £13,141 | £62,454 |
| Total Expenses | £11,753 | £11,868 | £11,989 | £12,112 | £12,240 | £59,963 |
| Profit Before Tax | £211 | £275 | £458 | £646 | £901 | £2,490 |
| Profit After Tax | £171 | £223 | £371 | £523 | £729 | £2,017 |
| Change In Property Value | £4,000 | £4,100 | £7,565 | £9,662 | £11,120 | £36,446 |
| Net Return | £4,171 | £4,323 | £7,936 | £10,185 | £11,849 | £38,463 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change