Flat B92 3 beds 1 bath

Swanswell Road, Solihull B92

West Midlands, England · B92

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£23,285

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£64,919

↗ 23%After 5 Years

Return On Investment

100%

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	£21,048	£21,364	£21,898	£22,445	£23,119	£109,873
Total Expenses	£16,017	£16,109	£16,218	£16,330	£16,453	£81,127
Profit Before Tax	£5,031	£5,255	£5,680	£6,115	£6,666	£28,747
Profit After Tax	£4,075	£4,257	£4,601	£4,953	£5,399	£23,285
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£11,200	£11,560	£18,075	£22,163	£25,206	£88,204
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	29%	100%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change