Flat
B62
3 beds
1 bath
Illey Lane, Halesowen B62
West Midlands, England · B62
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£100,358
↗ 25%After 5 Years
Change In Property Value
£261,953
↗ 23%After 5 Years
Return On Investment
90%
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 | £84,924 | £86,198 | £88,353 | £90,562 | £93,278 | £443,315 |
| Total Expenses | £63,111 | £63,445 | £63,854 | £64,272 | £64,735 | £319,416 |
| Profit Before Tax | £21,813 | £22,753 | £24,499 | £26,290 | £28,543 | £123,899 |
| Profit After Tax | £17,669 | £18,430 | £19,844 | £21,295 | £23,120 | £100,358 |
| Change In Property Value | £28,750 | £29,469 | £54,370 | £69,442 | £79,922 | £261,953 |
| Net Return | £46,419 | £47,899 | £74,214 | £90,737 | £103,042 | £362,311 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 12% | 12% | 18% | 23% | 26% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change