Detached B73 3 beds 3 baths

Chester Road, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£28,061

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£135,164

↗ 25%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,952	£27,356	£27,767	£28,461	£29,172	£139,708
Total Expenses	£20,891	£20,944	£20,996	£21,076	£21,157	£105,064
Profit Before Tax	£6,061	£6,412	£6,771	£7,385	£8,015	£34,644
Profit After Tax	£4,909	£5,194	£5,484	£5,982	£6,492	£28,061
Change In Property Value	£13,750	£25,369	£32,402	£37,291	£26,352	£135,164
Net Return	£18,659	£30,562	£37,886	£43,273	£32,845	£163,225
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	10%	17%	21%	24%	18%	90%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change