Flat
B92
2 beds
2 baths
Collingtree Court, Solihull, West Midlands B92
West Midlands, England · B92
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£9,523
↗ 17%After 5 Years
Change In Property Value
£41,001
↗ 23%After 5 Years
Return On Investment
92%
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 | £13,296 | £13,495 | £13,833 | £14,179 | £14,604 | £69,407 |
| Total Expenses | £11,344 | £11,430 | £11,526 | £11,623 | £11,727 | £57,650 |
| Profit Before Tax | £1,952 | £2,065 | £2,307 | £2,555 | £2,877 | £11,757 |
| Profit After Tax | £1,581 | £1,673 | £1,869 | £2,070 | £2,330 | £9,523 |
| Change In Property Value | £4,500 | £4,613 | £8,510 | £10,869 | £12,510 | £41,001 |
| Net Return | £6,081 | £6,285 | £10,379 | £12,939 | £14,840 | £50,524 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 11% | 11% | 19% | 24% | 27% | 92% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change