Flat
ST3
4 beds
2 baths
The Wood, Meir ST3
West Midlands, England · ST3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£544
↗ 1%After 5 Years
Change In Property Value
£68,336
↗ 23%After 5 Years
Return On Investment
74%
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 | £15,060 | £15,286 | £15,668 | £16,060 | £16,542 | £78,615 |
| Total Expenses | £15,409 | £15,477 | £15,558 | £15,641 | £15,732 | £77,817 |
| Profit Before Tax | £-349 | £-191 | £110 | £418 | £809 | £798 |
| Profit After Tax | £-349 | £-191 | £89 | £339 | £656 | £544 |
| Change In Property Value | £7,500 | £7,688 | £14,183 | £18,115 | £20,849 | £68,336 |
| Net Return | £7,152 | £7,496 | £14,272 | £18,454 | £21,505 | £68,879 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change