Flat
B73
2 beds
2 baths
Caversham Place, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£3,589
↗ 5%After 5 Years
Change In Property Value
£54,066
↗ 25%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,776 | £10,938 | £11,102 | £11,379 | £11,664 | £55,858 |
| Total Expenses | £10,156 | £10,222 | £10,280 | £10,349 | £10,420 | £51,428 |
| Profit Before Tax | £620 | £715 | £822 | £1,030 | £1,243 | £4,431 |
| Profit After Tax | £502 | £579 | £666 | £834 | £1,007 | £3,589 |
| Change In Property Value | £5,500 | £10,148 | £12,961 | £14,916 | £10,541 | £54,066 |
| Net Return | £6,002 | £10,727 | £13,626 | £15,751 | £11,548 | £57,654 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 9% | 16% | 20% | 24% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change