Flat
B5
2 beds
2 baths
B5
West Midlands, England · B5
View property listing
Initial Investment
£104,525First YearProfit From Rental Income
£15,221
↗ 15%After 5 Years
Change In Property Value
£75,511
↗ 23%After 5 Years
Return On Investment
87%
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 | £20,220 | £20,523 | £21,036 | £21,562 | £22,209 | £105,551 |
| Total Expenses | £17,174 | £17,251 | £17,345 | £17,441 | £17,549 | £86,760 |
| Profit Before Tax | £3,046 | £3,273 | £3,692 | £4,121 | £4,661 | £18,791 |
| Profit After Tax | £2,467 | £2,651 | £2,990 | £3,338 | £3,775 | £15,221 |
| Change In Property Value | £8,288 | £8,495 | £15,673 | £20,018 | £23,038 | £75,511 |
| Net Return | £10,755 | £11,146 | £18,663 | £23,356 | £26,813 | £90,732 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 26% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change