Flat
B72
2 beds
1 bath
Birmingham Road, Sutton Coldfield B72
West Midlands, England · B72
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£459
↗ 1%After 5 Years
Change In Property Value
£43,007
↗ 25%After 5 Years
Return On Investment
81%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,654 | £8,870 | £9,092 | £43,542 |
| Total Expenses | £8,471 | £8,533 | £8,587 | £8,650 | £8,715 | £42,957 |
| Profit Before Tax | £-71 | £-7 | £67 | £220 | £377 | £585 |
| Profit After Tax | £-71 | £-7 | £54 | £178 | £305 | £459 |
| Change In Property Value | £4,375 | £8,072 | £10,310 | £11,865 | £8,385 | £43,007 |
| Net Return | £4,304 | £8,065 | £10,364 | £12,043 | £8,690 | £43,466 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 8% | 15% | 19% | 23% | 16% | 81% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change