Flat
B92
2 beds
2 baths
Warwick Road, Westley Heights B92
West Midlands, England · B92
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-7,488
↘ -15%After 5 Years
Change In Property Value
£37,585
↗ 23%After 5 Years
Return On Investment
60%
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 | £7,596 | £7,710 | £7,903 | £8,100 | £8,343 | £39,652 |
| Total Expenses | £9,306 | £9,363 | £9,426 | £9,489 | £9,556 | £47,140 |
| Profit Before Tax | £-1,710 | £-1,653 | £-1,523 | £-1,389 | £-1,213 | £-7,488 |
| Profit After Tax | £-1,710 | £-1,653 | £-1,523 | £-1,389 | £-1,213 | £-7,488 |
| Change In Property Value | £4,125 | £4,228 | £7,801 | £9,963 | £11,467 | £37,585 |
| Net Return | £2,415 | £2,575 | £6,278 | £8,574 | £10,254 | £30,096 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 20% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change