Flat
B26
2 beds
1 bath
Coventry Road B26
West Midlands, England · B26
View property listing
Initial Investment
£88,599First YearProfit From Rental Income
£13,810
↗ 16%After 5 Years
Change In Property Value
£65,146
↗ 23%After 5 Years
Return On Investment
89%
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 | £17,928 | £18,197 | £18,652 | £19,118 | £19,692 | £93,587 |
| Total Expenses | £15,140 | £15,213 | £15,301 | £15,392 | £15,492 | £76,537 |
| Profit Before Tax | £2,788 | £2,984 | £3,351 | £3,726 | £4,200 | £17,050 |
| Profit After Tax | £2,258 | £2,417 | £2,714 | £3,018 | £3,402 | £13,810 |
| Change In Property Value | £7,150 | £7,329 | £13,521 | £17,270 | £19,876 | £65,146 |
| Net Return | £9,408 | £9,746 | £16,236 | £20,288 | £23,278 | £78,956 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change