Terraced
B73
2 beds
1 bath
Yew Tree Road, Sutton Coldfield, West Midlands B73
West Midlands, England · B73
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,161
↗ 15%After 5 Years
Change In Property Value
£63,896
↗ 25%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,744 | £12,935 | £13,129 | £13,457 | £13,794 | £66,060 |
| Total Expenses | £10,140 | £10,172 | £10,201 | £10,244 | £10,289 | £51,046 |
| Profit Before Tax | £2,604 | £2,764 | £2,928 | £3,213 | £3,505 | £15,014 |
| Profit After Tax | £2,109 | £2,239 | £2,372 | £2,603 | £2,839 | £12,161 |
| Change In Property Value | £6,500 | £11,993 | £15,317 | £17,629 | £12,458 | £63,896 |
| Net Return | £8,609 | £14,231 | £17,689 | £20,231 | £15,297 | £76,057 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change