Semi Detached
B73
3 beds
1 bath
Kings Road, Sutton Coldfield B73
West Midlands, England · B73
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£12,973
↗ 15%After 5 Years
Change In Property Value
£67,582
↗ 25%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,476 | £13,678 | £13,883 | £14,230 | £14,586 | £69,854 |
| Total Expenses | £10,696 | £10,728 | £10,759 | £10,804 | £10,851 | £53,838 |
| Profit Before Tax | £2,780 | £2,950 | £3,124 | £3,426 | £3,736 | £16,016 |
| Profit After Tax | £2,252 | £2,389 | £2,531 | £2,775 | £3,026 | £12,973 |
| Change In Property Value | £6,875 | £12,684 | £16,201 | £18,646 | £13,176 | £67,582 |
| Net Return | £9,127 | £15,074 | £18,731 | £21,421 | £16,202 | £80,555 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change