Flat B73 2 beds 1 bath

Boldmere Road, Sutton Coldfield B73

West Midlands, England · B73

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-4,326

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£22,118

↗ 25%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,482	£4,549	£4,663	£4,780	£22,891
Total Expenses	£5,337	£5,394	£5,442	£5,495	£5,549	£27,217
Profit Before Tax	£-921	£-912	£-892	£-832	£-769	£-4,326
Profit After Tax	£-921	£-912	£-892	£-832	£-769	£-4,326
Change In Property Value	£2,250	£4,151	£5,302	£6,102	£4,312	£22,118
Net Return	£1,329	£3,240	£4,410	£5,271	£3,543	£17,791
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	5%	12%	16%	19%	13%	64%

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