Flat
B73
2 beds
1 bath
Warwick Road, Sutton Coldfield, West Midlands B73
West Midlands, England · B73
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-294
↘ -1%After 5 Years
Change In Property Value
£36,863
↗ 25%After 5 Years
Return On Investment
79%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,356 | £7,466 | £7,578 | £7,768 | £7,962 | £38,130 |
| Total Expenses | £7,562 | £7,623 | £7,675 | £7,736 | £7,798 | £38,394 |
| Profit Before Tax | £-206 | £-157 | £-97 | £32 | £164 | £-263 |
| Profit After Tax | £-206 | £-157 | £-97 | £32 | £133 | £-294 |
| Change In Property Value | £3,750 | £6,919 | £8,837 | £10,170 | £7,187 | £36,863 |
| Net Return | £3,544 | £6,762 | £8,740 | £10,202 | £7,320 | £36,569 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 8% | 15% | 19% | 22% | 16% | 79% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change