Terraced
B72
2 beds
1 bath
Coles Lane, Sutton Coldfield, West Midlands B72
West Midlands, England · B72
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£11,930
↗ 14%After 5 Years
Change In Property Value
£67,582
↗ 25%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £10,668 | £10,700 | £10,731 | £10,775 | £10,821 | £53,695 |
| Profit Before Tax | £2,532 | £2,698 | £2,868 | £3,164 | £3,467 | £14,728 |
| Profit After Tax | £2,051 | £2,185 | £2,323 | £2,563 | £2,808 | £11,930 |
| Change In Property Value | £6,875 | £12,684 | £16,201 | £18,646 | £13,176 | £67,582 |
| Net Return | £8,926 | £14,869 | £18,524 | £21,208 | £15,984 | £79,512 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change