Flat
B73
2 beds
0 baths
Station Road, Sutton Coldfield, West Midlands B73
West Midlands, England · B73
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£1,966
↗ 3%After 5 Years
Change In Property Value
£46,693
↗ 25%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,312 | £9,452 | £9,593 | £9,833 | £10,079 | £48,270 |
| Total Expenses | £9,044 | £9,108 | £9,164 | £9,229 | £9,297 | £45,843 |
| Profit Before Tax | £268 | £343 | £430 | £604 | £782 | £2,427 |
| Profit After Tax | £217 | £278 | £348 | £489 | £634 | £1,966 |
| Change In Property Value | £4,750 | £8,764 | £11,193 | £12,882 | £9,104 | £46,693 |
| Net Return | £4,967 | £9,042 | £11,541 | £13,372 | £9,737 | £48,659 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 9% | 16% | 20% | 23% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change